Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

able nordic 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% 2.2% 2.2%   Bankruptcy risk   0.9% 9.4% 2.4% 2.5% 1.2% 0.5% 6.5% 6.5%   Credit score (0-100)   91 27 63 61 81 99 36 36   Credit rating   A BB BBB BBB A AAA BBB BBB   Credit limit (kDKK)   2,059.6 0.0 0.1 0.1 358.4 2,154.4 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   11,359 7,287 14,567 15,598 12,839 16,872 0.0 0.0   EBITDA   682 -10,947 3,818 3,072 1,313 5,446 0.0 0.0   EBIT   682 -10,947 3,818 3,072 1,313 5,446 0.0 0.0   Pre-tax profit (PTP)   -174.3 -11,054.5 2,611.4 1,921.0 548.6 4,636.2 0.0 0.0   Net earnings   -146.0 -11,054.5 2,611.4 1,921.0 416.7 3,601.0 0.0 0.0   Pre-tax profit without non-rec. items   -174 -10,947 3,818 3,072 549 4,636 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   10,547 0.0 0.0 0.0 8,434 7,278 0.0 0.0   Shareholders equity total   23,299 9,859 9,514 11,615 12,555 16,048 8,499 8,499   Interest-bearing liabilities   14,791 0.0 0.0 0.0 21,083 16,492 0.0 0.0   Balance sheet total (assets)   52,595 38,349 47,842 45,154 42,651 42,858 8,499 8,499   Net Debt   13,302 0.0 0.0 0.0 21,068 16,477 -8,499 -8,499     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   11,359 7,287 14,567 15,598 12,839 16,872 0.0 0.0   Gross profit growth   36.2% -35.8% 99.9% 7.1% -17.7% 31.4% -100.0% 0.0%   Employees   0 0 0 0 52 49 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -5.8% -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)   52,595 38,349 47,842 45,154 42,651 42,858 8,499 8,499   Balance sheet change%   10.2% -27.1% 24.8% -5.6% -5.5% 0.5% -80.2% 0.0%   Added value   681.7 -10,946.8 3,818.0 3,072.3 1,312.8 5,445.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,108 -12,332 0 0 8,434 -1,156 -7,278 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 (%)   6.0% -150.2% 26.2% 19.7% 10.2% 32.3% 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 %   1.8% -24.1% 8.9% 6.6% 3.0% 12.7% 0.0% 0.0%   ROI %   2.3% -27.3% 8.9% 6.6% 3.3% 16.3% 0.0% 0.0%   ROE %   -0.7% -66.7% 27.0% 18.2% 3.4% 25.2% 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 %   45.6% 100.0% 100.0% 100.0% 29.8% 37.8% 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, %   1,951.4% 0.0% 0.0% 0.0% 1,604.8% 302.6% 0.0% 0.0%   Gearing %   63.5% 0.0% 0.0% 0.0% 167.9% 102.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 0.0% 0.0% 0.0% 7.2% 4.3% 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   0.7 0.0 0.0 0.0 0.5 0.8 0.0 0.0   Current Ratio   1.8 0.0 0.0 0.0 1.8 2.2 0.0 0.0   Cash and cash equivalent   1,489.0 0.0 0.0 0.0 14.5 14.4 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   12,690.3 0.0 0.0 0.0 15,504.5 18,153.4 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 25 111 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 25 111 0 0   EBIT / employee   0 0 0 0 25 111 0 0   Net earnings / employee   0 0 0 0 8 73 0 0