Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARJO Danmark A/S 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   3.7% 3.6% 3.7% 1.1% 1.5% 1.7% 7.0% 6.9%   Credit score (0-100)   53 52 50 83 75 73 34 35   Credit rating   BBB BBB BBB A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 1,420.5 54.6 11.9 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   21,954 20,094 0.0 16,276 15,797 14,700 0.0 0.0   EBITDA   1,824 3,087 1,264 2,989 1,483 1,671 0.0 0.0   EBIT   1,824 3,087 1,264 1,839 775 1,312 0.0 0.0   Pre-tax profit (PTP)   1,247.0 2,342.0 969.0 1,838.3 1,486.6 1,384.9 0.0 0.0   Net earnings   1,247.0 2,342.0 969.0 1,413.5 1,175.6 1,052.4 0.0 0.0   Pre-tax profit without non-rec. items   1,824 3,087 1,264 1,838 1,487 1,385 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   0.0 0.0 0.0 7,471 99.8 337 0.0 0.0   Shareholders equity total   35,747 38,089 39,059 40,472 11,648 8,700 1,200 1,200   Interest-bearing liabilities   0.0 0.0 0.0 209 0.0 0.0 0.0 0.0   Balance sheet total (assets)   45,495 50,248 50,145 45,894 16,637 12,306 1,200 1,200   Net Debt   0.0 0.0 0.0 209 0.0 0.0 -303 -303     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   21,954 20,094 0.0 16,276 15,797 14,700 0.0 0.0   Gross profit growth   -16.4% -8.5% -100.0% 0.0% -2.9% -6.9% -100.0% 0.0%   Employees   33 23 19 19 12 13 0 0   Employee growth %   -5.7% -30.3% -17.4% 0.0% -36.8% 8.3% -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)   45,495 50,248 50,145 45,894 16,637 12,306 1,200 1,200   Balance sheet change%   -2.2% 10.4% -0.2% -8.5% -63.7% -26.0% -90.2% 0.0%   Added value   1,824.0 3,087.0 1,264.0 2,988.6 1,924.4 1,671.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13,048 0 0 7,852 -8,396 -438 -337 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   8.3% 15.4% 0.0% 11.3% 4.9% 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 %   4.0% 6.4% 2.5% 4.0% 4.8% 10.6% 0.0% 0.0%   ROI %   4.4% 6.4% 2.5% 4.2% 5.6% 15.0% 0.0% 0.0%   ROE %   3.6% 6.3% 2.5% 3.6% 4.5% 10.3% 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 %   100.0% 100.0% 100.0% 88.2% 70.0% 70.7% 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, %   0.0% 0.0% 0.0% 7.0% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 74.8% 5.7% 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   0.0 0.0 0.0 7.6 2.8 2.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 8.1 3.1 3.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   0.0 0.0 0.0 32,345.9 10,334.8 7,466.9 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   55 134 67 157 160 129 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 134 67 157 124 129 0 0   EBIT / employee   55 134 67 97 65 101 0 0   Net earnings / employee   38 102 51 74 98 81 0 0