Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABSALON FONDEN AF 1 MAJ 1978 Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   0.8% 2.8% 0.8% 2.1% 1.2% 1.3% 7.2% 7.2%   Credit score (0-100)   92 59 90 67 80 81 34 34   Credit rating   AA BBB A A A A BBB BBB   Credit limit (kDKK)   9,155.8 0.1 9,073.0 7.4 2,510.7 1,691.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales   10,960 -7,756 10,403 -5,065 0 0 0 0   Gross profit   10,916 -7,793 10,363 -5,157 -118 -152 0.0 0.0   EBITDA   10,766 -7,968 10,188 -5,362 -338 -372 0.0 0.0   EBIT   10,766 -7,968 10,188 -5,362 -338 -372 0.0 0.0   Pre-tax profit (PTP)   11,373.5 -7,808.8 11,702.4 -5,657.4 5,780.6 3,840.9 0.0 0.0   Net earnings   11,346.2 -7,808.7 11,702.5 -5,657.4 5,780.7 3,842.1 0.0 0.0   Pre-tax profit without non-rec. items   11,374 -7,809 11,702 -5,657 5,781 3,841 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   103,539 93,236 105,635 102,953 106,491 107,304 27,625 27,625   Interest-bearing liabilities   1.8 0.0 0.0 0.0 272 275 0.0 0.0   Balance sheet total (assets)   103,612 93,448 105,732 103,133 106,880 107,719 27,625 27,625   Net Debt   -8,025 -7,356 -10,278 -10,565 -14,672 -17,418 -27,625 -27,625     See the entire balance sheet 1000.0 Volume  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales   10,960 -7,756 10,403 -5,065 0 0 0 0   Net sales growth   39.2% -170.8% -234.1% -148.7% -100.0% 0.0% 0.0% 0.0%   Gross profit   10,916 -7,793 10,363 -5,157 -118 -152 0.0 0.0   Gross profit growth   39.3% 0.0% 0.0% 0.0% 97.7% -29.2% 0.0% 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)   103,612 93,448 105,732 103,133 106,880 107,719 27,625 27,625   Balance sheet change%   11.1% -9.8% 13.1% -2.5% 3.6% 0.8% -74.4% 0.0%   Added value   10,766.0 -7,968.1 10,188.3 -5,362.4 -337.9 -372.4 0.0 0.0   Added value %   98.2% 102.7% 97.9% 105.9% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A EBITDA %   98.2% 102.7% 97.9% 105.9% 0.0% 0.0% 0.0% 0.0%   EBIT %   98.2% 0.0% 97.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   98.6% 102.2% 98.3% 104.0% 286.5% 244.3% 0.0% 0.0%   Net Earnings %   103.5% 100.7% 112.5% 111.7% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   103.5% 100.7% 112.5% 111.7% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   103.8% 100.7% 112.5% 111.7% 0.0% 0.0% 0.0% 0.0%   ROA %   11.7% -7.8% 11.9% -4.6% 6.0% 4.3% 0.0% 0.0%   ROI %   11.7% -7.8% 11.9% -4.6% 6.0% 4.3% 0.0% 0.0%   ROE %   11.5% -7.9% 11.8% -5.4% 5.5% 3.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Equity ratio %   99.9% 99.8% 99.9% 99.8% 99.6% 99.6% 100.0% 100.0%   Relative indebtedness %   0.7% -2.7% 0.9% -3.5% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -72.6% 92.1% -97.9% 205.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -74.5% 92.3% -100.9% 197.0% 4,341.6% 4,677.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.3% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6,518.4% 14,985.4% 0.0% 0.0% 369.7% 273.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Quick Ratio   109.4 46.5 117.5 77.9 38.4 42.7 0.0 0.0   Current Ratio   109.4 46.5 117.5 77.9 38.4 42.7 0.0 0.0   Cash and cash equivalent   8,026.9 7,356.0 10,277.5 10,565.3 14,943.9 17,693.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 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)   183.6 216.7 202.1 87.7 0.0 0.0 0.0 0.0   Current assets / Net sales %   73.6% -127.1% 109.7% -276.4% 0.0% 0.0% 0.0% 0.0%   Net working capital   301.0 2,349.3 5,548.8 8,466.0 -83.4 480.2 0.0 0.0   Net working capital %   2.7% -30.3% 53.3% -167.1% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e 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