Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABP 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 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% 0.6% 0.6%   Bankruptcy risk   1.0% 1.8% 1.5% 3.1% 3.0% 1.4% 8.2% 8.2%   Credit score (0-100)   89 73 75 54 57 76 30 30   Credit rating   A A A BBB BBB A BB BB   Credit limit (kDKK)   959.9 8.3 42.3 0.0 0.0 94.8 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   37.3 301 -179 -561 -278 -398 0.0 0.0   EBITDA   -184 36.3 -407 -883 -568 -538 0.0 0.0   EBIT   -249 33.8 -443 -950 -568 -538 0.0 0.0   Pre-tax profit (PTP)   2,074.0 -791.4 220.1 -499.5 -139.6 663.0 0.0 0.0   Net earnings   2,056.3 -843.0 279.1 -529.4 -139.6 663.4 0.0 0.0   Pre-tax profit without non-rec. items   2,074 -791 220 -499 -140 663 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   51.7 49.2 89.9 89.6 0.0 0.0 0.0 0.0   Shareholders equity total   15,408 14,459 14,628 13,985 13,731 14,395 10,273 10,273   Interest-bearing liabilities   119 0.0 91.8 72.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,733 14,698 15,188 14,285 14,047 14,457 10,273 10,273   Net Debt   -639 -322 -674 -195 -826 -286 -10,273 -10,273     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   37.3 301 -179 -561 -278 -398 0.0 0.0   Gross profit growth   -52.1% 708.2% 0.0% -212.9% 50.4% -42.9% 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)   15,733 14,698 15,188 14,285 14,047 14,457 10,273 10,273   Balance sheet change%   15.0% -6.6% 3.3% -5.9% -1.7% 2.9% -28.9% 0.0%   Added value   -184.4 36.3 -406.7 -882.5 -500.2 -537.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -104 -5 4 -68 -90 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 1.0 -1.0 -2.0 -3.0 -4.0 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 (%)   -667.0% 11.2% 247.3% 169.4% 204.1% 135.2% 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 %   14.6% -5.2% 1.6% -3.4% -0.6% 4.7% 0.0% 0.0%   ROI %   14.7% -5.3% 1.6% -3.4% -0.6% 4.8% 0.0% 0.0%   ROE %   14.2% -5.6% 1.9% -3.7% -1.0% 4.7% 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 %   97.9% 98.4% 96.3% 97.9% 97.8% 99.6% 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, %   346.3% -887.9% 165.7% 22.1% 145.5% 53.1% 0.0% 0.0%   Gearing %   0.8% 0.0% 0.6% 0.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   58.4% 6.5% 30.8% 4.2% 170.7% 0.0% 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   3.9 4.4 2.4 1.1 3.6 8.3 0.0 0.0   Current Ratio   3.9 5.1 2.4 1.2 3.6 8.3 0.0 0.0   Cash and cash equivalent   757.9 322.1 765.8 267.1 826.4 285.7 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   932.5 971.3 782.3 59.0 820.6 454.9 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  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   -184 36 -407 -883 -500 -538 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -184 36 -407 -883 -568 -538 0 0   EBIT / employee   -249 34 -443 -950 -568 -538 0 0   Net earnings / employee   2,056 -843 279 -529 -140 663 0 0