Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AABLING HOLDING 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.1% 0.8% 0.9% 0.9% 1.0% 0.7% 8.4% 8.2%   Credit score (0-100)   86 93 89 87 87 93 29 30   Credit rating   A AA A A A AA BB BB   Credit limit (kDKK)   385.1 962.2 854.4 758.7 695.0 1,095.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   293 230 254 231 382 355 0.0 0.0   EBITDA   256 1,529 1,364 130 310 296 0.0 0.0   EBIT   228 806 757 224 503 390 0.0 0.0   Pre-tax profit (PTP)   115.3 704.2 1,086.4 515.0 716.6 818.8 0.0 0.0   Net earnings   58.8 586.5 819.4 388.7 545.3 622.9 0.0 0.0   Pre-tax profit without non-rec. items   115 704 1,086 515 717 819 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   8,063 8,741 9,334 9,427 9,621 9,714 0.0 0.0   Shareholders equity total   9,894 10,181 10,700 10,739 10,934 11,207 10,307 10,307   Interest-bearing liabilities   0.0 157 135 209 159 212 0.0 0.0   Balance sheet total (assets)   11,747 12,276 13,040 13,124 13,467 13,748 10,307 10,307   Net Debt   -1,970 -2,178 -2,497 -2,457 -2,716 -2,893 -10,307 -10,307     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   293 230 254 231 382 355 0.0 0.0   Gross profit growth   7.1% -21.3% 10.1% -9.1% 65.5% -7.2% -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)   11,747 12,276 13,040 13,124 13,467 13,748 10,307 10,307   Balance sheet change%   -1.0% 4.5% 6.2% 0.6% 2.6% 2.1% -25.0% 0.0%   Added value   255.8 829.3 764.0 230.5 509.9 396.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -56 654 587 87 187 87 -9,714 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   77.9% 350.1% 298.6% 97.1% 131.8% 110.0% 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 %   1.0% 5.9% 8.7% 4.1% 5.5% 6.1% 0.0% 0.0%   ROI %   1.0% 6.0% 8.9% 4.2% 5.6% 6.2% 0.0% 0.0%   ROE %   0.6% 5.8% 7.8% 3.6% 5.0% 5.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   84.2% 82.9% 82.1% 81.8% 81.2% 81.5% 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, %   -769.9% -142.4% -183.0% -1,883.7% -876.4% -975.7% 0.0% 0.0%   Gearing %   0.0% 1.5% 1.3% 1.9% 1.5% 1.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.1% 9.0% 10.5% 7.5% 4.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   13.2 7.0 6.1 6.0 5.4 6.1 0.0 0.0   Current Ratio   13.2 7.0 6.1 6.0 5.4 6.1 0.0 0.0   Cash and cash equivalent   1,969.6 2,334.9 2,631.1 2,666.0 2,875.4 3,104.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,090.0 889.8 1,346.9 850.7 739.8 538.8 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   256 829 764 230 510 396 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   256 1,529 1,364 130 310 296 0 0   EBIT / employee   228 806 757 224 503 390 0 0   Net earnings / employee   59 586 819 389 545 623 0 0