Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A-SUPPLY 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% 2.7% 2.7%   Bankruptcy risk   3.5% 1.4% 2.4% 3.4% 1.0% 1.3% 8.8% 8.6%   Credit score (0-100)   55 79 63 52 86 79 28 29   Credit rating   BBB A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 20.9 0.0 0.0 607.6 157.7 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   2,802 2,620 2,907 2,601 6,831 4,746 0.0 0.0   EBITDA   1,484 1,033 1,302 869 4,581 2,807 0.0 0.0   EBIT   1,436 1,001 1,302 869 4,581 2,807 0.0 0.0   Pre-tax profit (PTP)   1,415.5 963.6 1,322.7 935.4 4,771.0 3,015.7 0.0 0.0   Net earnings   1,090.2 787.3 1,027.4 728.1 3,732.3 2,348.5 0.0 0.0   Pre-tax profit without non-rec. items   1,416 964 1,323 935 4,771 3,016 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   13.3 210 0.0 0.0 0.0 78.0 0.0 0.0   Shareholders equity total   1,487 2,275 3,102 3,630 6,663 7,911 5,411 5,411   Interest-bearing liabilities   0.0 59.0 0.0 0.0 128 3.9 0.0 0.0   Balance sheet total (assets)   4,952 4,919 6,825 8,442 12,649 13,671 5,411 5,411   Net Debt   -883 59.0 -2,566 -605 -3,596 -2,123 -5,411 -5,411     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   2,802 2,620 2,907 2,601 6,831 4,746 0.0 0.0   Gross profit growth   133.4% -6.5% 11.0% -10.5% 162.6% -30.5% -100.0% 0.0%   Employees   3 3 3 3 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 33.3% 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)   4,952 4,919 6,825 8,442 12,649 13,671 5,411 5,411   Balance sheet change%   166.2% -0.7% 38.7% 23.7% 49.8% 8.1% -60.4% 0.0%   Added value   1,483.8 1,033.1 1,302.4 868.9 4,580.7 2,806.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -62 165 -210 0 0 78 -78 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   51.2% 38.2% 44.8% 33.4% 67.1% 59.1% 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 %   42.1% 21.2% 23.0% 12.4% 45.5% 23.1% 0.0% 0.0%   ROI %   152.3% 49.8% 47.2% 27.8% 91.4% 41.1% 0.0% 0.0%   ROE %   115.7% 41.9% 38.2% 21.6% 72.5% 32.2% 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 %   30.0% 46.2% 45.5% 43.0% 52.7% 57.9% 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, %   -59.5% 5.7% -197.0% -69.6% -78.5% -75.6% 0.0% 0.0%   Gearing %   0.0% 2.6% 0.0% 0.0% 1.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 83.8% 29.3% 0.0% 46.7% 36.6% 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   1.4 1.8 1.8 1.7 2.1 2.3 0.0 0.0   Current Ratio   1.4 1.9 1.9 1.8 2.1 2.4 0.0 0.0   Cash and cash equivalent   882.9 0.0 2,565.6 605.0 3,723.9 2,126.9 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   1,474.2 2,215.1 3,161.5 3,672.8 6,627.6 7,877.9 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   495 344 434 290 1,145 702 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   495 344 434 290 1,145 702 0 0   EBIT / employee   479 334 434 290 1,145 702 0 0   Net earnings / employee   363 262 342 243 933 587 0 0