Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Arctic Import Kalaallit Nunaat 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   4.0% 2.6% 2.0% 1.8% 1.1% 1.1% 4.0% 3.9%   Credit score (0-100)   51 61 68 71 82 85 50 50   Credit rating   BBB BBB A A A A BBB BBB   Credit limit (kDKK)   0.0 0.1 3.1 9.6 652.5 1,240.8 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   15,975 14,654 6,228 5,424 13,327 17,421 0.0 0.0   EBITDA   -97.0 9,025 2,229 2,043 2,058 1,904 0.0 0.0   EBIT   -1,950 8,621 2,049 1,826 749 767 0.0 0.0   Pre-tax profit (PTP)   -2,577.0 8,651.0 2,318.0 2,189.0 725.0 990.0 0.0 0.0   Net earnings   -2,408.0 6,356.0 1,656.0 1,615.0 544.0 725.0 0.0 0.0   Pre-tax profit without non-rec. items   -2,577 8,651 2,318 2,189 725 990 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   4,039 396 459 442 1,301 911 0.0 0.0   Shareholders equity total   7,469 13,825 15,481 17,096 17,640 22,425 21,639 21,639   Interest-bearing liabilities   16,877 4,183 3,741 3,741 4,283 4,562 0.0 0.0   Balance sheet total (assets)   32,043 20,355 21,440 23,094 28,297 36,483 21,639 21,639   Net Debt   15,964 3,588 3,408 2,668 4,247 2,613 -18,759 -18,759     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   15,975 14,654 6,228 5,424 13,327 17,421 0.0 0.0   Gross profit growth   -19.1% -8.3% -57.5% -12.9% 145.7% 30.7% -100.0% 0.0%   Employees   57 12 13 12 31 37 0 0   Employee growth %   -9.5% -78.9% 8.3% -7.7% 158.3% 19.4% -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)   32,043 20,355 21,440 23,094 28,297 36,483 21,639 21,639   Balance sheet change%   -7.0% -36.5% 5.3% 7.7% 22.5% 28.9% -40.7% 0.0%   Added value   -97.0 9,025.0 2,229.0 2,043.0 966.0 1,904.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,539 -4,047 -117 -234 2,790 -1,887 -911 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   -12.2% 58.8% 32.9% 33.7% 5.6% 4.4% 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 %   -5.4% 34.4% 12.6% 11.2% 4.1% 4.4% 0.0% 0.0%   ROI %   -7.4% 42.6% 14.2% 12.5% 4.9% 5.9% 0.0% 0.0%   ROE %   -27.8% 59.7% 11.3% 9.9% 3.1% 3.6% 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 %   21.3% 67.9% 72.2% 74.0% 62.3% 61.5% 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, %   -16,457.7% 39.8% 152.9% 130.6% 206.4% 137.2% 0.0% 0.0%   Gearing %   226.0% 30.3% 24.2% 21.9% 24.3% 20.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 3.5% 8.2% 8.3% 8.3% 10.2% 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   0.3 2.6 2.6 2.9 1.1 1.2 0.0 0.0   Current Ratio   1.3 3.4 3.5 3.8 2.2 2.3 0.0 0.0   Cash and cash equivalent   913.0 595.0 333.0 1,073.0 36.0 1,949.0 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   5,622.0 14,136.0 15,022.0 16,654.0 12,393.0 17,827.0 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   -2 752 171 170 31 51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2 752 171 170 66 51 0 0   EBIT / employee   -34 718 158 152 24 21 0 0   Net earnings / employee   -42 530 127 135 18 20 0 0