Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aabenraa Frysehus 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   2.1% 2.7% 1.3% 1.4% 1.3% 3.2% 18.3% 18.1%   Credit score (0-100)   69 62 80 76 80 55 8 8   Credit rating   A BBB A A A BBB B B   Credit limit (kDKK)   0.4 0.0 77.6 55.2 117.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,709 2,566 3,009 4,636 2,896 1,708 0.0 0.0   EBITDA   71.2 -685 482 2,400 939 127 0.0 0.0   EBIT   -5.9 -767 397 2,324 820 -20.5 0.0 0.0   Pre-tax profit (PTP)   33.7 -744.1 412.7 2,329.5 808.3 -101.7 0.0 0.0   Net earnings   27.6 -580.6 321.1 1,816.5 629.2 -79.7 0.0 0.0   Pre-tax profit without non-rec. items   33.7 -744 413 2,329 808 -102 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 2024e N/A 2025e N/A Tangible assets total   6,353 6,333 6,329 7,036 7,543 7,595 0.0 0.0   Shareholders equity total   5,181 4,632 4,984 6,633 6,294 4,601 -171 -171   Interest-bearing liabilities   2,219 1,811 1,373 1,395 1,110 1,553 171 171   Balance sheet total (assets)   10,079 8,674 8,520 10,567 9,978 8,029 0.0 0.0   Net Debt   2,218 1,807 861 -654 288 1,553 171 171     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 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   3,709 2,566 3,009 4,636 2,896 1,708 0.0 0.0   Gross profit growth   26.8% -30.8% 17.2% 54.1% -37.5% -41.0% -100.0% 0.0%   Employees   10 9 7 6 5 4 0 0   Employee growth %   11.1% -10.0% -22.2% -14.3% -16.7% -27.6% -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)   10,079 8,674 8,520 10,567 9,978 8,029 0 0   Balance sheet change%   5.3% -13.9% -1.8% 24.0% -5.6% -19.5% -100.0% 0.0%   Added value   71.2 -685.4 482.2 2,400.2 896.4 127.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -100 -101 -89 631 389 -90 -3,701 -3,894   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 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 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 (%)   -0.2% -29.9% 13.2% 50.1% 28.3% -1.2% 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 %   0.5% -7.7% 5.0% 24.7% 8.3% -0.2% 0.0% 0.0%   ROI %   0.6% -8.7% 5.5% 27.4% 9.3% -0.2% 0.0% 0.0%   ROE %   0.5% -11.8% 6.7% 31.3% 9.7% -1.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 2024e N/A 2025e N/A Equity ratio %   51.4% 53.4% 58.5% 62.8% 63.1% 57.3% -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, %   3,116.0% -263.7% 178.6% -27.3% 30.6% 1,218.4% 0.0% 0.0%   Gearing %   42.8% 39.1% 27.6% 21.0% 17.6% 33.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 1.3% 0.9% 1.8% 3.5% 6.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 2024e N/A 2025e N/A Quick Ratio   1.8 1.4 2.5 4.0 1.9 0.4 0.0 0.0   Current Ratio   1.8 1.6 2.5 4.0 1.9 0.4 0.0 0.0   Cash and cash equivalent   1.4 3.7 512.2 2,049.7 822.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 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   1,675.5 915.0 1,308.4 2,640.9 1,145.5 -666.0 -85.5 -85.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   7 -76 69 400 179 35 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   7 -76 69 400 188 35 0 0   EBIT / employee   -1 -85 57 387 164 -6 0 0   Net earnings / employee   3 -65 46 303 126 -22 0 0