Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Abstraktion Development 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   23.6% 14.5% 9.4% 12.5% 12.8% 22.8% 20.0% 19.6%   Credit score (0-100)   4 14 25 18 17 4 6 6   Credit rating   B BB BB 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 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   384 862 1,060 646 763 289 0.0 0.0   EBITDA   154 283 468 46.2 234 -25.5 0.0 0.0   EBIT   148 277 468 46.2 234 -25.5 0.0 0.0   Pre-tax profit (PTP)   146.8 273.9 464.4 42.4 234.5 -24.7 0.0 0.0   Net earnings   114.5 213.3 361.8 32.1 182.9 -19.3 0.0 0.0   Pre-tax profit without non-rec. items   147 274 464 42.4 234 -24.7 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 2024/12 2025e N/A 2026e N/A Tangible assets total   6.2 0.5 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   171 275 436 168 251 232 182 182   Interest-bearing liabilities   1.5 1.4 29.4 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   217 594 638 346 378 245 182 182   Net Debt   -196 -255 -354 -42.2 -363 -227 -182 -182     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   384 862 1,060 646 763 289 0.0 0.0   Gross profit growth   -37.3% 124.8% 22.9% -39.1% 18.2% -62.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   217 594 638 346 378 245 182 182   Balance sheet change%   -17.3% 174.2% 7.3% -45.8% 9.3% -35.2% -25.7% 0.0%   Added value   153.5 282.8 468.2 46.2 234.4 -25.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -11 -11 -1 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   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   38.5% 32.1% 44.1% 7.1% 30.7% -8.9% 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 %   61.8% 68.4% 76.0% 9.4% 64.8% -7.9% 0.0% 0.0%   ROI %   92.5% 123.5% 126.1% 14.6% 111.7% -10.2% 0.0% 0.0%   ROE %   72.0% 95.7% 101.8% 10.6% 87.2% -8.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   79.1% 46.2% 68.4% 48.7% 66.5% 94.8% 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, %   -128.0% -90.3% -75.6% -91.4% -154.9% 888.7% 0.0% 0.0%   Gearing %   0.9% 0.5% 6.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   130.4% 214.2% 21.8% 25.5% 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 2024/12 2025e N/A 2026e N/A Quick Ratio   4.6 1.9 3.2 2.0 3.0 19.1 0.0 0.0   Current Ratio   4.6 1.9 3.2 2.0 3.0 19.1 0.0 0.0   Cash and cash equivalent   198.0 256.9 383.6 42.2 363.0 227.0 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 2024/12 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   165.1 274.2 436.4 168.4 251.4 232.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   154 283 468 46 234 -26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   154 283 468 46 234 -26 0 0   EBIT / employee   148 277 468 46 234 -26 0 0   Net earnings / employee   114 213 362 32 183 -19 0 0