Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABA 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% 0.8% 0.8%   Bankruptcy risk   6.3% 6.1% 6.3% 6.8% 7.4% 15.2% 16.7% 16.4%   Credit score (0-100)   39 40 37 34 32 12 10 11   Credit rating   BBB BBB BBB BBB BBB 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   738 711 823 757 784 63.5 0.0 0.0   EBITDA   121 137 251 67.5 34.8 -531 0.0 0.0   EBIT   75.5 80.4 210 42.0 22.0 -540 0.0 0.0   Pre-tax profit (PTP)   35.4 7.4 464.0 36.8 17.7 -537.9 0.0 0.0   Net earnings   34.5 14.8 469.8 36.2 20.5 -532.5 0.0 0.0   Pre-tax profit without non-rec. items   35.4 7.4 464 36.8 17.7 -538 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 0.0 0.0 0.0 0.0   Shareholders equity total   -546 -531 -61.1 -24.9 -4.4 -537 -1,044 -1,044   Interest-bearing liabilities   841 883 625 625 640 639 1,044 1,044   Balance sheet total (assets)   705 508 889 950 741 186 0.0 0.0   Net Debt   379 624 -176 -224 -6.1 552 1,044 1,044     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   738 711 823 757 784 63.5 0.0 0.0   Gross profit growth   -4.4% -3.7% 15.8% -8.0% 3.6% -91.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   705 508 889 950 741 186 0 0   Balance sheet change%   90.3% -27.9% 74.9% 6.8% -21.9% -74.9% -100.0% 0.0%   Added value   121.3 136.9 251.0 67.5 47.5 -530.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -42 -75 -83 -23 -26 -19 -9 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 -1.0 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 (%)   10.2% 11.3% 25.5% 5.5% 2.8% -850.4% 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 %   7.1% 7.1% 47.1% 4.5% 2.8% -73.2% 0.0% 0.0%   ROI %   9.3% 9.3% 61.4% 6.9% 3.8% -83.7% 0.0% 0.0%   ROE %   6.4% 2.4% 67.2% 3.9% 2.4% -114.8% 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 %   -43.6% -51.1% -6.4% -2.6% -0.6% -74.3% -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, %   312.4% 455.7% -70.1% -332.0% -17.5% -104.0% 0.0% 0.0%   Gearing %   -154.1% -166.3% -1,022.3% -2,509.2% -14,676.1% -119.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 8.6% 0.6% 1.1% 1.0% 0.1% 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   1.6 3.0 2.7 2.7 6.1 1.7 0.0 0.0   Current Ratio   1.6 3.0 2.7 2.7 6.1 1.7 0.0 0.0   Cash and cash equivalent   461.8 258.9 801.1 849.1 646.3 87.3 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   217.5 285.2 532.8 566.9 600.4 73.2 -522.1 -522.1   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   121 137 251 67 48 -531 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   121 137 251 67 35 -531 0 0   EBIT / employee   75 80 210 42 22 -540 0 0   Net earnings / employee   35 15 470 36 21 -532 0 0