Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Airport Infrastruktur 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% 0.3% 0.3%   Bankruptcy risk   0.5% 0.5% 0.6% 0.4% 2.0% 0.4% 7.8% 7.8%   Credit score (0-100)   98 99 97 100 68 99 31 31   Credit rating   AA AA AA AAA A AAA BB BB   Credit limit (kDKK)   3,526.6 5,276.7 5,088.5 8,207.2 7.4 5,761.4 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   5,471 5,421 5,262 5,496 5,712 5,960 0.0 0.0   EBITDA   5,471 5,421 5,262 5,496 5,712 5,960 0.0 0.0   EBIT   6,171 19,621 6,762 26,096 -16,087 4,960 0.0 0.0   Pre-tax profit (PTP)   3,907.3 17,432.5 4,651.6 23,995.5 -18,203.9 2,739.7 0.0 0.0   Net earnings   3,059.4 13,596.6 3,628.3 18,716.5 -14,199.1 2,136.9 0.0 0.0   Pre-tax profit without non-rec. items   3,907 17,433 4,652 23,996 -18,204 2,740 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   106,700 120,900 122,400 143,000 133,000 132,000 0.0 0.0   Shareholders equity total   30,519 42,512 45,921 66,033 53,848 52,721 52,661 52,661   Interest-bearing liabilities   73,091 69,141 68,481 67,629 74,069 71,190 0.0 0.0   Balance sheet total (assets)   115,606 129,474 132,980 155,820 143,521 140,473 52,661 52,661   Net Debt   69,493 65,593 62,640 59,263 70,777 67,374 -52,661 -52,661     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   5,471 5,421 5,262 5,496 5,712 5,960 0.0 0.0   Gross profit growth   14.4% -0.9% -2.9% 4.4% 3.9% 4.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   115,606 129,474 132,980 155,820 143,521 140,473 52,661 52,661   Balance sheet change%   -0.9% 12.0% 2.7% 17.2% -7.9% -2.1% -62.5% 0.0%   Added value   6,171.3 19,620.8 6,762.5 26,096.5 -16,087.3 4,959.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   700 14,200 1,500 20,600 -10,000 -1,000 -132,000 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 -1.0 1.0 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 (%)   112.8% 362.0% 128.5% 474.8% -281.6% 83.2% 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 %   5.3% 16.0% 5.2% 18.1% -10.4% 3.5% 0.0% 0.0%   ROI %   5.4% 16.3% 5.2% 18.3% -10.5% 3.5% 0.0% 0.0%   ROE %   10.5% 37.2% 8.2% 33.4% -23.7% 4.0% 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 %   39.3% 42.3% 43.7% 50.3% 38.2% 38.2% 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, %   1,270.1% 1,210.0% 1,190.3% 1,078.2% 1,239.0% 1,130.5% 0.0% 0.0%   Gearing %   239.5% 162.6% 149.1% 102.4% 137.6% 135.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.1% 3.1% 3.1% 3.7% 3.1% 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   4.7 5.5 5.6 6.6 3.2 2.3 0.0 0.0   Current Ratio   4.7 3.7 5.6 6.6 3.2 2.3 0.0 0.0   Cash and cash equivalent   3,598.1 3,548.4 5,841.5 8,366.4 3,292.2 3,816.0 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   7,012.8 6,243.4 8,682.7 10,868.5 6,864.4 4,442.6 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0