Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A2I SYSTEMS A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   9.6% 9.3% 5.8% 9.0% 15.4% 19.9% 20.5% 20.3%   Credit score (0-100)   27 26 38 26 12 6 5 5   Credit rating   BB BB BBB BB BB B B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,893 754 11,055 11,448 9,554 863 0.0 0.0   EBITDA   -2,828 -9,968 -4,766 -2,528 -3,996 -7,471 0.0 0.0   EBIT   -2,864 -10,022 -4,820 -2,546 -3,996 -7,471 0.0 0.0   Pre-tax profit (PTP)   -3,146.0 -9,851.0 -5,021.0 -2,653.0 -4,065.0 -7,285.5 0.0 0.0   Net earnings   -1,388.0 -6,662.0 -6,287.0 -3,539.0 -4,049.0 -1,016.1 0.0 0.0   Pre-tax profit without non-rec. items   -3,146 -9,851 -5,021 -2,653 -4,065 -7,285 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Tangible assets total   125 71.0 18.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   292 13,970 7,684 4,145 96.0 -920 -2,005 -2,005   Interest-bearing liabilities   2,600 0.0 0.0 0.0 0.0 0.0 2,005 2,005   Balance sheet total (assets)   5,647 44,387 28,395 19,812 16,886 13,793 0.0 0.0   Net Debt   1,461 -2,350 -7,314 -9,420 -9,684 -2,550 2,005 2,005     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5,893 754 11,055 11,448 9,554 863 0.0 0.0   Gross profit growth   37.8% -87.2% 1,366.2% 3.6% -16.5% -91.0% -100.0% 0.0%   Employees   9 11 15 15 15 15 0 0   Employee growth %   0.0% 22.2% 36.4% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,647 44,387 28,395 19,812 16,886 13,793 0 0   Balance sheet change%   82.2% 686.0% -36.0% -30.2% -14.8% -18.3% -100.0% 0.0%   Added value   -2,828.0 -9,968.0 -4,766.0 -2,528.0 -3,978.0 -7,471.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   89 -108 -107 -36 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -48.6% -1,329.2% -43.6% -22.2% -41.8% -865.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -51.7% -38.7% -13.0% -10.3% -20.8% -45.5% 0.0% 0.0%   ROI %   -98.7% -112.8% -43.7% -41.9% -180.0% -14,962.2% 0.0% 0.0%   ROE %   -81.8% -93.4% -58.1% -59.8% -190.9% -14.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Equity ratio %   6.8% 69.7% 78.1% 69.4% 3.3% -26.9% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -51.7% 23.6% 153.5% 372.6% 242.3% 34.1% 0.0% 0.0%   Gearing %   890.4% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.0% 13.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Quick Ratio   1.5 7.3 13.1 10.8 5.9 4.0 0.0 0.0   Current Ratio   1.1 1.5 1.4 1.3 1.0 0.9 0.0 0.0   Cash and cash equivalent   1,139.0 2,350.0 7,314.0 9,420.0 9,684.0 2,549.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   469.0 13,899.0 7,666.0 4,145.0 96.0 -920.3 -1,002.5 -1,002.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/6 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -314 -906 -318 -169 -265 -498 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -314 -906 -318 -169 -266 -498 0 0   EBIT / employee   -318 -911 -321 -170 -266 -498 0 0   Net earnings / employee   -154 -606 -419 -236 -270 -68 0 0