Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Asmussen Online ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   12.2% 9.7% 6.7% 6.3% 6.7% 5.5% 14.6% 14.4%   Credit score (0-100)   21 27 35 36 35 35 2 3   Credit rating   B B BB BB BB BB B B   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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -9.1 108 250 106 85.0 239 0.0 0.0   EBITDA   -34.2 -133 50.0 2.0 75.3 62.2 0.0 0.0   EBIT   -42.0 -141 46.8 2.0 75.3 62.2 0.0 0.0   Pre-tax profit (PTP)   -45.4 -146.3 38.0 -7.3 65.9 53.9 0.0 0.0   Net earnings   -37.3 -153.6 38.0 -7.3 68.4 53.3 0.0 0.0   Pre-tax profit without non-rec. items   -45.4 -146 38.0 -7.3 65.9 53.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   11.1 3.3 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -24.5 -178 -140 -147 -79.1 -25.9 -75.9 -75.9   Interest-bearing liabilities   132 197 206 226 242 203 75.9 75.9   Balance sheet total (assets)   136 104 164 108 230 310 0.0 0.0   Net Debt   40.3 116 67.6 165 53.7 -51.1 75.9 75.9     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -9.1 108 250 106 85.0 239 0.0 0.0   Gross profit growth   77.2% 0.0% 132.1% -57.8% -19.5% 181.7% -100.0% 0.0%   Employees   0 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)   136 104 164 108 230 310 0 0   Balance sheet change%   48.0% -23.4% 56.7% -33.8% 112.1% 34.8% -100.0% 0.0%   Added value   -34.2 -132.9 50.0 2.0 75.3 62.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16 -16 -7 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   461.3% -130.6% 18.7% 1.9% 88.7% 26.0% 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 %   -33.2% -63.5% 16.0% 0.7% 26.7% 19.3% 0.0% 0.0%   ROI %   -38.2% -85.6% 23.2% 0.9% 32.2% 27.9% 0.0% 0.0%   ROE %   -50.1% -127.6% 28.3% -5.4% 40.4% 19.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -15.2% -63.0% -46.1% -57.6% -25.6% -7.7% -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, %   -117.8% -87.4% 135.0% 8,284.7% 71.3% -82.2% 0.0% 0.0%   Gearing %   -536.4% -110.6% -146.9% -153.0% -306.1% -786.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 3.4% 4.4% 4.3% 4.0% 3.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 0.4 0.5 0.4 0.7 0.9 0.0 0.0   Current Ratio   0.8 0.4 0.5 0.4 0.7 0.9 0.0 0.0   Cash and cash equivalent   91.2 80.9 138.4 61.0 188.5 254.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -35.6 -181.4 -140.2 -147.5 -79.1 -25.2 -37.9 -37.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -133 50 2 75 62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -133 50 2 75 62 0 0   EBIT / employee   0 -141 47 2 75 62 0 0   Net earnings / employee   0 -154 38 -7 68 53 0 0