Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AUGUSTESEN HOLDING 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   1.3% 1.1% 1.1% 1.2% 1.1% 3.2% 7.6% 7.6%   Credit score (0-100)   81 83 82 83 83 56 32 32   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   202.0 589.4 658.6 806.7 1,265.6 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   -9.4 -14.1 -30.6 -31.1 -35.9 -70.3 0.0 0.0   EBITDA   -9.4 -14.1 -30.6 -31.1 -35.9 -70.3 0.0 0.0   EBIT   -9.4 -14.1 -30.6 -31.1 -35.9 -70.3 0.0 0.0   Pre-tax profit (PTP)   1,789.7 2,820.3 5,361.2 4,827.8 5,116.7 54,941.0 0.0 0.0   Net earnings   1,741.8 2,769.3 5,320.6 4,805.8 4,958.9 54,557.6 0.0 0.0   Pre-tax profit without non-rec. items   1,790 2,820 5,361 4,828 5,117 54,941 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   130 183 183 291 341 341 0.0 0.0   Shareholders equity total   14,569 17,227 21,048 25,739 30,580 85,016 76,232 76,232   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.5 0.5 0.0 0.0   Balance sheet total (assets)   14,622 17,283 21,087 25,792 30,732 85,043 76,232 76,232   Net Debt   -694 -726 -130 -2,279 -7,389 -56,764 -76,232 -76,232     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   -9.4 -14.1 -30.6 -31.1 -35.9 -70.3 0.0 0.0   Gross profit growth   54.8% -50.0% -117.1% -1.6% -15.4% -96.0% 0.0% 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)   14,622 17,283 21,087 25,792 30,732 85,043 76,232 76,232   Balance sheet change%   4.0% 18.2% 22.0% 22.3% 19.2% 176.7% -10.4% 0.0%   Added value   -9.4 -14.1 -30.6 -31.1 -35.9 -70.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 53 0 109 50 0 -341 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   12.6% 17.8% 28.0% 20.8% 18.5% 95.9% 0.0% 0.0%   ROI %   13.2% 17.8% 28.0% 20.8% 18.5% 96.1% 0.0% 0.0%   ROE %   12.7% 17.4% 27.8% 20.5% 17.6% 94.4% 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 %   99.6% 99.7% 99.8% 99.8% 99.5% 100.0% 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, %   7,383.4% 5,149.7% 424.8% 7,334.1% 20,602.7% 80,761.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 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% 0.0% 38,754.4% 110,053.6% 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   123.9 118.3 158.6 152.2 89.9 2,595.6 0.0 0.0   Current Ratio   123.9 118.3 158.6 152.2 89.9 2,595.6 0.0 0.0   Cash and cash equivalent   694.0 726.0 130.0 2,279.3 7,389.5 56,764.6 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   6,519.9 6,525.6 6,127.8 7,685.6 6,633.3 19,400.3 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   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