Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKOLA ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.5% 2.4% 3.9% 3.5%   Credit score (0-100)   0 0 0 0 99 65 51 53   Credit rating   N/A N/A N/A N/A AA BBB BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 151.4 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Net sales   0 0 0 0 5,416 6,393 6,393 6,393   Gross profit   0.0 0.0 0.0 0.0 583 0.6 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 210 203 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 122 122 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 101.9 92.1 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 112.8 93.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 102 92.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 0.0 1,037 1,065 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 1,330 1,402 0.9 0.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,335 1,292 10.4 10.4   Balance sheet total (assets)   0.0 0.0 0.0 0.0 3,227 3,237 11.2 11.2   Net Debt   0.0 0.0 0.0 0.0 1,253 1,175 10.4 10.4     See the entire balance sheet 1.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Net sales   0 0 0 0 5,416 6,393 6,393 6,393   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 18.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 583 0.6 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -99.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 0 0 3,227 3,237 11 11   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 0.3% -99.7% 0.0%   Added value   0.0 0.0 0.0 0.0 122.4 203.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 2.3% 3.2% 0.0% 0.0%   Investments   0 0 0 0 959 -51 -1,065 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 3.9% 3.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 2.3% 1.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 21.0% 20,594.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 2.1% 1.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 3.7% 2.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 1.9% 1.4% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 3.9% 3.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 4.6% 4.7% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 12.6% 8.2% 0.0% 0.0%   1.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 41.2% 43.3% 7.7% 7.7%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 35.0% 28.7% 0.2% 0.2%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 33.5% 26.9% 0.2% 0.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 598.1% 578.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 100.4% 92.1% 1,203.0% 1,203.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 3.6% 2.6% 0.0% 0.0%   1.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.8 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.5 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 81.8 116.7 0.0 0.0   1.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 59.0 51.1 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 22.9 21.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 39.8% 33.3% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 713.4 642.5 -5.2 -5.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 13.2% 10.0% -0.1% -0.1%   1.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0