Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKEDA FINANS 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% 2.2% 2.2%   Bankruptcy risk   2.5% 1.9% 2.5% 7.3% 7.9% 12.4% 17.4% 17.4%   Credit score (0-100)   64 71 62 32 30 18 9 9   Credit rating   BBB A BBB BBB BB BB B B   Credit limit (kDKK)   0.0 0.7 0.0 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   241 470 464 -428 -1,599 -953 0.0 0.0   EBITDA   241 439 464 -428 -1,599 -953 0.0 0.0   EBIT   234 438 461 -428 -1,599 -953 0.0 0.0   Pre-tax profit (PTP)   213.0 451.0 591.0 -426.0 -1,877.0 -739.1 0.0 0.0   Net earnings   163.0 351.0 476.0 -323.0 -2,013.0 -752.6 0.0 0.0   Pre-tax profit without non-rec. items   213 451 591 -426 -1,877 -739 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   31.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,218 2,569 3,045 2,723 709 -43.3 -168 -168   Interest-bearing liabilities   21.0 86.0 157 289 1,097 1,025 168 168   Balance sheet total (assets)   3,508 4,057 4,661 4,283 1,937 1,226 0.0 0.0   Net Debt   -1,091 -455 66.0 176 991 920 168 168     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   241 470 464 -428 -1,599 -953 0.0 0.0   Gross profit growth   -90.1% 95.0% -1.3% 0.0% -273.6% 40.4% 0.0% 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)   3,508 4,057 4,661 4,283 1,937 1,226 0 0   Balance sheet change%   33.6% 15.6% 14.9% -8.1% -54.8% -36.7% -100.0% 0.0%   Added value   241.0 439.0 464.0 -428.0 -1,599.0 -952.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17 -32 -3 0 0 0 0 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 -1.0 -2.0 -3.0 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 (%)   97.1% 93.2% 99.4% 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 %   7.6% 12.2% 13.7% -6.8% -60.1% -45.7% 0.0% 0.0%   ROI %   10.9% 18.8% 20.1% -9.6% -77.6% -51.8% 0.0% 0.0%   ROE %   7.6% 14.7% 17.0% -11.2% -117.3% -77.8% 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 %   63.2% 89.9% 88.0% 88.3% 36.6% -3.4% -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, %   -452.7% -103.6% 14.2% -41.1% -62.0% -96.6% 0.0% 0.0%   Gearing %   0.9% 3.3% 5.2% 10.6% 154.7% -2,370.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   144.8% 18.7% 5.8% 55.2% 1.0% 0.5% 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   1.6 8.3 12.3 9.7 1.3 0.8 0.0 0.0   Current Ratio   2.4 2.4 2.8 2.4 1.5 0.9 0.0 0.0   Cash and cash equivalent   1,112.0 541.0 91.0 113.0 106.0 105.2 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   1,746.0 2,108.0 2,688.0 2,261.0 595.0 -166.0 -84.1 -84.1   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   241 439 464 -428 -1,599 -953 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   241 439 464 -428 -1,599 -953 0 0   EBIT / employee   234 438 461 -428 -1,599 -953 0 0   Net earnings / employee   163 351 476 -323 -2,013 -753 0 0