Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ACRONORDIC ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   2.2% 2.7% 3.8% 2.2% 1.9% 1.8% 14.0% 14.0%   Credit score (0-100)   67 61 51 64 69 70 16 16   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.3 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,526 2,150 1,202 1,505 711 885 0.0 0.0   EBITDA   589 501 55.2 320 271 280 0.0 0.0   EBIT   589 501 55.2 320 271 280 0.0 0.0   Pre-tax profit (PTP)   578.7 501.1 50.8 315.3 268.5 279.6 0.0 0.0   Net earnings   445.5 392.0 39.7 245.9 212.0 217.7 0.0 0.0   Pre-tax profit without non-rec. items   579 501 50.8 315 269 280 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   506 498 187 433 645 563 283 283   Interest-bearing liabilities   2.2 2.2 363 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   982 953 828 770 1,000 856 283 283   Net Debt   -838 -920 -336 -697 -628 -441 -283 -283     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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   1,526 2,150 1,202 1,505 711 885 0.0 0.0   Gross profit growth   263.4% 40.9% -44.1% 25.2% -52.7% 24.3% -100.0% 0.0%   Employees   2 3 1 2 1 1 0 0   Employee growth %   100.0% 50.0% -66.7% 100.0% -50.0% 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)   982 953 828 770 1,000 856 283 283   Balance sheet change%   69.6% -3.0% -13.1% -7.0% 29.8% -14.4% -66.9% 0.0%   Added value   588.8 501.5 55.2 320.1 271.4 280.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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 (%)   38.6% 23.3% 4.6% 21.3% 38.1% 31.7% 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 %   75.4% 51.8% 6.2% 40.1% 30.7% 30.2% 0.0% 0.0%   ROI %   118.1% 99.5% 10.5% 65.1% 49.7% 45.4% 0.0% 0.0%   ROE %   157.5% 78.1% 11.6% 79.3% 39.3% 36.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   51.5% 52.2% 22.6% 56.2% 66.9% 65.8% 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, %   -142.4% -183.5% -609.3% -217.6% -231.3% -157.3% 0.0% 0.0%   Gearing %   0.4% 0.4% 194.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 17.2% 2.4% 2.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   2.1 2.4 1.4 3.4 3.8 3.8 0.0 0.0   Current Ratio   2.1 2.4 1.4 3.4 3.3 3.8 0.0 0.0   Cash and cash equivalent   840.5 922.4 699.8 696.5 627.8 440.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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   504.3 558.6 238.4 534.4 687.7 614.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   294 167 55 160 271 280 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   294 167 55 160 271 280 0 0   EBIT / employee   294 167 55 160 271 280 0 0   Net earnings / employee   223 131 40 123 212 218 0 0