Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AARHUS FREMAD FODBOLD ApS 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% 1.7% 1.7%   Bankruptcy risk   19.5% 14.9% 32.6% 26.0% 22.5% 9.1% 16.4% 16.4%   Credit score (0-100)   7 15 1 2 3 26 11 11   Credit rating   B BB C B B BB BB BB   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 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   1,480 899 811 615 605 3,348 0.0 0.0   EBITDA   509 171 -585 -1,435 -1,966 -1,485 0.0 0.0   EBIT   509 171 -585 -1,435 -1,969 -1,519 0.0 0.0   Pre-tax profit (PTP)   507.9 159.7 -616.6 -1,490.9 -2,104.8 -1,809.4 0.0 0.0   Net earnings   507.9 159.7 -616.6 -1,490.9 -2,104.8 -1,809.4 0.0 0.0   Pre-tax profit without non-rec. items   508 160 -617 -1,491 -2,105 -1,809 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   0.0 0.0 0.0 0.0 165 132 0.0 0.0   Shareholders equity total   -832 -672 -1,289 -2,779 -4,884 -6,694 -6,866 -6,866   Interest-bearing liabilities   361 114 371 1,932 4,280 7,776 6,866 6,866   Balance sheet total (assets)   185 216 347 516 688 2,068 0.0 0.0   Net Debt   280 58.2 261 1,702 4,213 6,548 6,866 6,866     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   1,480 899 811 615 605 3,348 0.0 0.0   Gross profit growth   34.4% -39.3% -9.7% -24.2% -1.6% 453.1% -100.0% 0.0%   Employees   3 3 5 8 10 16 0 0   Employee growth %   0.0% 0.0% 66.7% 60.0% 25.0% 60.0% -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)   185 216 347 516 688 2,068 0 0   Balance sheet change%   -32.6% 16.5% 60.8% 48.9% 33.2% 200.6% -100.0% 0.0%   Added value   509.2 171.2 -584.6 -1,434.7 -1,968.8 -1,485.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 162 -67 -132 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -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 (%)   34.4% 19.0% -72.1% -233.3% -325.3% -45.4% 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 %   38.7% 18.0% -46.3% -58.2% -44.4% -21.0% 0.0% 0.0%   ROI %   103.6% 69.6% -203.9% -117.3% -62.0% -24.7% 0.0% 0.0%   ROE %   221.0% 79.7% -219.2% -345.4% -349.6% -131.3% 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 %   -81.8% -75.7% -78.8% -84.3% -87.7% -76.4% -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, %   55.0% 34.0% -44.6% -118.6% -214.3% -440.9% 0.0% 0.0%   Gearing %   -43.4% -17.0% -28.8% -69.5% -87.6% -116.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 4.9% 13.1% 4.9% 4.4% 5.0% 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   0.1 0.2 0.2 0.2 0.1 0.2 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.2 0.1 0.2 0.0 0.0   Cash and cash equivalent   80.7 56.1 110.9 229.7 66.7 1,227.7 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   -752.3 -655.5 -1,217.5 -2,708.4 -4,978.4 -6,766.3 -3,432.9 -3,432.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 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   170 57 -117 -179 -197 -93 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   170 57 -117 -179 -197 -93 0 0   EBIT / employee   170 57 -117 -179 -197 -95 0 0   Net earnings / employee   169 53 -123 -186 -210 -113 0 0