Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AQUAMIND 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.0% 3.4% 4.4% 5.5% 7.6% 4.3% 13.5% 13.5%   Credit score (0-100)   45 53 46 40 31 48 17 17   Credit rating   BBB BBB BBB BBB BB BBB BB BB   Credit limit (kDKK)   0.0 0.0 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)  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   1,873 1,962 2,950 2,005 1,917 3,047 0.0 0.0   EBITDA   107 395 883 136 89.0 1,037 0.0 0.0   EBIT   99.6 395 880 124 77.0 1,020 0.0 0.0   Pre-tax profit (PTP)   64.0 392.2 854.5 94.4 -51.4 988.6 0.0 0.0   Net earnings   42.0 306.4 663.5 67.4 -67.0 762.2 0.0 0.0   Pre-tax profit without non-rec. items   64.0 392 854 94.4 -51.4 989 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   0.0 0.0 57.0 45.0 33.0 51.1 0.0 0.0   Shareholders equity total   840 1,146 939 1,006 939 1,701 801 801   Interest-bearing liabilities   21.9 105 98.2 11.5 0.0 9.6 0.0 0.0   Balance sheet total (assets)   1,506 2,144 2,023 1,629 1,688 2,823 801 801   Net Debt   -452 -373 -1,130 -674 -348 -1,055 -801 -801     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   1,873 1,962 2,950 2,005 1,917 3,047 0.0 0.0   Gross profit growth   -3.5% 4.7% 50.4% -32.0% -4.4% 58.9% -100.0% 0.0%   Employees   5 4 4 3 4 3 0 0   Employee growth %   0.0% -20.0% 0.0% -25.0% 33.3% -25.0% -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)   1,506 2,144 2,023 1,629 1,688 2,823 801 801   Balance sheet change%   -24.2% 42.4% -5.6% -19.5% 3.6% 67.2% -71.6% 0.0%   Added value   106.6 395.5 882.7 136.2 89.0 1,037.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 0 54 -24 -24 1 -51 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 (%)   5.3% 20.2% 29.8% 6.2% 4.0% 33.5% 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 %   4.0% 22.0% 42.0% 6.4% -2.0% 44.7% 0.0% 0.0%   ROI %   6.0% 37.2% 75.2% 11.4% -3.4% 76.2% 0.0% 0.0%   ROE %   3.8% 30.9% 63.7% 6.9% -6.9% 57.7% 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 %   55.8% 53.5% 46.4% 61.7% 55.6% 60.3% 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, %   -424.4% -94.3% -128.0% -495.0% -391.6% -101.7% 0.0% 0.0%   Gearing %   2.6% 9.2% 10.5% 1.1% 0.0% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.1% 16.0% 20.4% 41.0% 323.1% 423.7% 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   2.0 2.1 1.7 2.3 2.1 2.4 0.0 0.0   Current Ratio   2.0 2.1 1.7 2.3 2.1 2.4 0.0 0.0   Cash and cash equivalent   474.1 478.5 1,227.8 685.5 348.5 1,064.4 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   667.4 1,026.9 728.4 815.1 830.7 1,569.3 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   21 99 221 45 22 346 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   21 99 221 45 22 346 0 0   EBIT / employee   20 99 220 41 19 340 0 0   Net earnings / employee   8 77 166 22 -17 254 0 0