Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ACKRO 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.6% 1.4% 2.4% 4.4% 4.5% 2.6% 18.4% 18.4%   Credit score (0-100)   54 80 64 46 46 61 8 8   Credit rating   BBB A BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 49.9 0.1 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,132 9,898 13,302 17,148 16,864 17,020 0.0 0.0   EBITDA   1,901 3,226 3,059 2,885 2,885 2,754 0.0 0.0   EBIT   1,754 3,068 2,855 2,729 2,729 2,572 0.0 0.0   Pre-tax profit (PTP)   1,513.7 2,884.2 2,788.5 2,242.0 2,242.0 2,028.1 0.0 0.0   Net earnings   1,170.3 2,242.0 2,164.5 1,739.1 1,739.1 1,529.8 0.0 0.0   Pre-tax profit without non-rec. items   1,514 2,884 2,789 2,242 2,242 2,028 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   318 446 417 410 410 2,201 0.0 0.0   Shareholders equity total   1,480 3,123 4,287 3,910 3,910 5,440 0.0 0.0   Interest-bearing liabilities   2,823 2,058 1,444 6,248 6,248 6,580 0.0 0.0   Balance sheet total (assets)   8,523 8,421 18,811 26,532 26,532 21,319 0.0 0.0   Net Debt   2,822 2,035 1,336 6,118 6,118 6,558 0.0 0.0     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   8,132 9,898 13,302 17,148 16,864 17,020 0.0 0.0   Gross profit growth   45.4% 21.7% 34.4% 28.9% -1.7% 0.9% -100.0% 0.0%   Employees   19 24 36 43 43 39 0 0   Employee growth %   35.7% 26.3% 50.0% 19.4% 0.0% -9.3% -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)   8,523 8,421 18,811 26,532 26,532 21,319 0 0   Balance sheet change%   14.5% -1.2% 123.4% 41.0% 0.0% -19.6% -100.0% 0.0%   Added value   1,901.5 3,225.8 3,059.3 2,884.6 2,884.6 2,754.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -706 -30 -234 -163 -155 1,608 -2,201 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   21.6% 31.0% 21.5% 15.9% 16.2% 15.1% 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 %   22.0% 36.2% 21.0% 12.1% 10.3% 10.9% 0.0% 0.0%   ROI %   44.4% 63.9% 50.6% 33.9% 26.9% 23.3% 0.0% 0.0%   ROE %   130.7% 97.4% 58.4% 42.4% 44.5% 32.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   17.4% 37.1% 22.8% 14.7% 14.7% 25.5% 0.0% 0.0%   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, %   148.4% 63.1% 43.7% 212.1% 212.1% 238.1% 0.0% 0.0%   Gearing %   190.7% 65.9% 33.7% 159.8% 159.8% 121.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.9% 7.5% 3.8% 12.8% 7.9% 8.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 1.3 1.0 0.8 0.8 1.1 0.0 0.0   Current Ratio   1.0 1.3 1.2 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   1.1 23.3 107.9 130.4 130.4 22.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   244.8 1,626.9 3,023.9 1,947.2 1,947.2 2,137.8 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   100 134 85 67 67 71 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   100 134 85 67 67 71 0 0   EBIT / employee   92 128 79 63 63 66 0 0   Net earnings / employee   62 93 60 40 40 39 0 0