Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Axteq 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% 1.5% 1.5%   Bankruptcy risk   5.4% 1.3% 1.1% 1.0% 1.0% 0.9% 10.6% 10.6%   Credit score (0-100)   43 80 83 86 87 88 23 23   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   -0.0 89.9 503.1 890.2 616.9 862.7 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   5,548 7,592 12,621 13,056 8,845 10,190 0.0 0.0   EBITDA   321 1,771 6,662 5,769 2,256 3,188 0.0 0.0   EBIT   321 1,771 6,662 5,760 2,218 3,124 0.0 0.0   Pre-tax profit (PTP)   174.5 1,642.5 6,589.2 5,736.2 2,190.2 3,103.1 0.0 0.0   Net earnings   174.5 1,665.2 6,589.2 4,562.0 1,711.5 2,415.2 0.0 0.0   Pre-tax profit without non-rec. items   174 1,643 6,589 5,736 2,190 3,103 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 0.0 178 140 272 0.0 0.0   Shareholders equity total   -5,693 5,973 8,562 9,124 6,835 7,251 5,126 5,126   Interest-bearing liabilities   10,000 56.8 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,072 8,985 13,958 11,936 10,181 10,478 5,126 5,126   Net Debt   9,341 -563 -1,323 -2,688 -2,605 -2,466 -5,126 -5,126     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   5,548 7,592 12,621 13,056 8,845 10,190 0.0 0.0   Gross profit growth   -43.6% 36.8% 66.2% 3.4% -32.3% 15.2% -100.0% 0.0%   Employees   10 0 0 0 0 13 0 0   Employee growth %   -23.1% -100.0% 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)   8,072 8,985 13,958 11,936 10,181 10,478 5,126 5,126   Balance sheet change%   6.7% 11.3% 55.4% -14.5% -14.7% 2.9% -51.1% 0.0%   Added value   321.1 1,770.9 6,661.9 5,769.0 2,227.5 3,187.8 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 0 168 -75 68 -272 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 5.0 5.0 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 (%)   5.8% 23.3% 52.8% 44.1% 25.1% 30.7% 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 %   2.4% 15.6% 58.1% 44.5% 20.1% 30.2% 0.0% 0.0%   ROI %   3.0% 22.1% 91.3% 65.1% 27.8% 44.4% 0.0% 0.0%   ROE %   2.2% 23.7% 90.7% 51.6% 21.4% 34.3% 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 %   -41.4% 66.5% 61.3% 76.4% 67.1% 69.2% 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, %   2,909.1% -31.8% -19.9% -46.6% -115.5% -77.4% 0.0% 0.0%   Gearing %   -175.7% 1.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 2.6% 258.0% 0.0% 0.0% 0.0% 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   0.6 2.9 2.5 4.1 2.9 3.1 0.0 0.0   Current Ratio   0.6 2.9 2.5 4.1 2.9 3.1 0.0 0.0   Cash and cash equivalent   659.0 620.2 1,323.3 2,687.8 2,604.6 2,465.9 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   -5,695.3 5,765.0 8,346.9 8,731.2 6,484.6 6,767.9 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   32 0 0 0 0 245 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   32 0 0 0 0 245 0 0   EBIT / employee   32 0 0 0 0 240 0 0   Net earnings / employee   17 0 0 0 0 186 0 0