Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ALCIFOR ADVISORY ASSOCIATES 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8%   Bankruptcy risk   3.4% 5.0% 3.4% 12.9% 12.8% 6.7% 11.6% 9.9%   Credit score (0-100)   56 45 53 17 17 34 21 25   Credit rating   BBB BBB BBB BB BB BBB BB BB   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)  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   913 726 261 -81.6 -73.6 -47.7 0.0 0.0   EBITDA   242 134 -101 -561 -735 -453 0.0 0.0   EBIT   242 134 -101 -561 -735 -453 0.0 0.0   Pre-tax profit (PTP)   -46.3 -129.9 1,474.2 -15.4 -102.4 559.0 0.0 0.0   Net earnings   -35.2 -147.0 1,126.6 22.6 -117.9 432.6 0.0 0.0   Pre-tax profit without non-rec. items   -46.3 -130 1,474 -15.4 -102 559 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   5,716 4,086 5,089 4,982 2,732 3,165 2,822 2,822   Interest-bearing liabilities   478 53.2 21.5 19.8 121 36.9 0.0 0.0   Balance sheet total (assets)   6,268 4,239 5,526 5,394 3,213 3,391 2,822 2,822   Net Debt   -5,741 -4,111 -5,078 -5,359 -3,009 -3,304 -2,822 -2,822     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   913 726 261 -81.6 -73.6 -47.7 0.0 0.0   Gross profit growth   -34.9% -20.5% -64.1% 0.0% 9.8% 35.3% 0.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 0.0% 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)   6,268 4,239 5,526 5,394 3,213 3,391 2,822 2,822   Balance sheet change%   -7.5% -32.4% 30.4% -2.4% -40.4% 5.6% -16.8% 0.0%   Added value   242.4 134.5 -101.3 -561.4 -735.2 -453.1 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 -1.0 -2.0 -3.0 -4.0 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 (%)   26.5% 18.5% -38.8% 688.1% 998.7% 950.5% 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 %   4.7% 6.3% 30.6% 0.4% -2.1% 17.0% 0.0% 0.0%   ROI %   4.9% 6.4% 32.3% 0.4% -2.4% 18.6% 0.0% 0.0%   ROE %   -0.6% -3.0% 24.6% 0.4% -3.1% 14.7% 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 %   91.2% 96.4% 92.1% 92.4% 85.0% 93.3% 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, %   -2,368.5% -3,057.9% 5,010.9% 954.7% 409.2% 729.3% 0.0% 0.0%   Gearing %   8.4% 1.3% 0.4% 0.4% 4.4% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   75.2% 173.7% 49.9% 173.3% 14.3% 4.8% 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   11.4 27.7 12.7 13.1 6.7 19.2 0.0 0.0   Current Ratio   11.4 27.7 12.7 13.1 6.7 19.2 0.0 0.0   Cash and cash equivalent   6,219.5 4,164.6 5,099.2 5,379.1 3,129.7 3,341.2 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   70.7 678.1 216.6 2,062.3 1,173.7 745.6 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   121 134 -101 -561 -735 -453 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   121 134 -101 -561 -735 -453 0 0   EBIT / employee   121 134 -101 -561 -735 -453 0 0   Net earnings / employee   -18 -147 1,127 23 -118 433 0 0