Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AL rør & stål ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 N/A 2017 2018/9 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 7.4% 0.0% 2.8% 10.0% 11.4% 7.3% 7.2%   Credit score (0-100)   0 35 0 61 25 20 32 33   Credit rating   N/A BB N/A BB B B 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)  2016 N/A 2017 2018/9 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,705 0.0 5,494 6,804 11,854 0.0 0.0   EBITDA   0.0 252 0.0 1,154 833 1,441 0.0 0.0   EBIT   0.0 149 0.0 740 371 823 0.0 0.0   Pre-tax profit (PTP)   0.0 -481.4 0.0 364.9 72.1 293.7 0.0 0.0   Net earnings   0.0 -491.0 0.0 281.1 69.3 200.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -481 0.0 365 72.1 294 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 2018/9 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   0.0 1,910 0.0 1,520 1,388 2,092 0.0 0.0   Shareholders equity total   0.0 34.1 0.0 315 385 585 535 535   Interest-bearing liabilities   0.0 3,372 0.0 3,025 3,433 5,780 0.0 0.0   Balance sheet total (assets)   0.0 4,759 0.0 4,932 7,445 14,633 535 535   Net Debt   0.0 2,967 0.0 2,636 3,122 5,780 -422 -422     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 2018/9 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   0.0 1,705 0.0 5,494 6,804 11,854 0.0 0.0   Gross profit growth   0.0% 0.0% -100.0% 0.0% 23.8% 74.2% -100.0% 0.0%   Employees   0 3 0 6 11 17 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 83.3% 54.5% -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)   0 4,759 0 4,932 7,445 14,633 535 535   Balance sheet change%   0.0% 0.0% -100.0% 0.0% 51.0% 96.5% -96.3% 0.0%   Added value   0.0 252.0 0.0 1,154.0 785.4 1,441.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,854 -1,957 1,251 -584 43 -2,092 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 2018/9 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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 (%)   0.0% 8.7% 0.0% 13.5% 5.5% 6.9% 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 %   0.0% -7.9% 0.0% 15.0% 6.0% 7.5% 0.0% 0.0%   ROI %   0.0% -11.0% 0.0% 21.5% 10.2% 15.9% 0.0% 0.0%   ROE %   0.0% -1,440.7% 0.0% 89.2% 19.8% 41.4% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 2018/9 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   0.0% 0.7% 0.0% 6.4% 5.2% 4.0% 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, %   0.0% 1,177.3% 0.0% 228.4% 375.0% 401.0% 0.0% 0.0%   Gearing %   0.0% 9,892.9% 0.0% 959.5% 892.9% 987.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.2% 0.0% 24.8% 9.3% 11.5% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 2018/9 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   0.0 0.8 0.0 0.9 0.9 1.0 0.0 0.0   Current Ratio   0.0 0.9 0.0 1.1 1.0 1.2 0.0 0.0   Cash and cash equivalent   0.0 404.8 0.0 388.9 311.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 2018/9 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   0.0 -379.9 0.0 287.5 253.9 1,706.3 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  2016 N/A 2017 2018/9 2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 84 0 192 71 85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 84 0 192 76 85 0 0   EBIT / employee   0 50 0 123 34 48 0 0   Net earnings / employee   0 -164 0 47 6 12 0 0