Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Akurat 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% 8.7% 8.7%   Bankruptcy risk   14.8% 1.3% 1.6% 1.0% 1.4% 1.5% 9.0% 8.8%   Credit score (0-100)   15 81 74 85 78 75 27 28   Credit rating   BB A A A A A BB BB   Credit limit (kDKK)   -0.0 119.3 23.0 599.0 106.4 55.7 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   -703 19,854 25,207 30,096 36,296 41,315 0.0 0.0   EBITDA   -1,463 723 2,653 2,410 2,568 3,891 0.0 0.0   EBIT   -1,763 446 2,357 2,125 2,300 3,630 0.0 0.0   Pre-tax profit (PTP)   -1,769.8 442.8 2,320.3 2,064.8 2,263.3 3,628.3 0.0 0.0   Net earnings   -1,382.1 344.6 1,808.7 1,608.1 1,762.0 2,828.8 0.0 0.0   Pre-tax profit without non-rec. items   -1,770 443 2,320 2,065 2,263 3,628 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   0.0 667 479 436 276 122 0.0 0.0   Shareholders equity total   -1,332 3,601 3,909 3,117 2,779 3,808 579 579   Interest-bearing liabilities   1,929 382 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   809 7,156 14,774 7,984 8,000 11,155 579 579   Net Debt   1,796 -3,030 -8,063 -2,575 -2,660 -3,503 -365 -365     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   -703 19,854 25,207 30,096 36,296 41,315 0.0 0.0   Gross profit growth   0.0% 0.0% 27.0% 19.4% 20.6% 13.8% -100.0% 0.0%   Employees   2 51 60 65 74 77 0 0   Employee growth %   0.0% 2,450.0% 17.6% 8.3% 13.8% 4.1% -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)   809 7,156 14,774 7,984 8,000 11,155 579 579   Balance sheet change%   0.0% 784.6% 106.4% -46.0% 0.2% 39.4% -94.8% 0.0%   Added value   -1,462.6 723.4 2,653.4 2,410.0 2,584.7 3,891.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -300 1,033 -592 -434 -535 -522 -122 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   250.6% 2.2% 9.4% 7.1% 6.3% 8.8% 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 %   -82.3% 9.6% 21.5% 18.7% 28.8% 37.9% 0.0% 0.0%   ROI %   -91.4% 14.9% 57.4% 58.5% 78.0% 110.3% 0.0% 0.0%   ROE %   -170.9% 15.6% 48.2% 45.8% 59.8% 85.9% 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 %   -62.2% 50.3% 26.5% 39.0% 34.7% 34.1% 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, %   -122.8% -418.9% -303.9% -106.8% -103.6% -90.0% 0.0% 0.0%   Gearing %   -144.8% 10.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 0.5% 21.2% 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   0.4 1.7 1.3 1.5 1.4 1.5 0.0 0.0   Current Ratio   0.4 1.7 1.3 1.5 1.4 1.5 0.0 0.0   Cash and cash equivalent   133.4 3,412.3 8,062.8 2,574.7 2,660.0 3,502.8 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   -1,332.1 2,388.3 3,134.1 2,191.3 2,042.5 3,332.3 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   -731 14 44 37 35 51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -731 14 44 37 35 51 0 0   EBIT / employee   -881 9 39 33 31 47 0 0   Net earnings / employee   -691 7 30 25 24 37 0 0