Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Axlab 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   2.0% 2.0% 2.1% 2.6% 2.8% 4.1% 8.2% 8.2%   Credit score (0-100)   71 70 67 60 59 48 30 30   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   3.0 1.2 1.8 0.1 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   11,802 10,465 18,949 24,281 19,371 24,755 0.0 0.0   EBITDA   7,372 3,181 10,551 14,567 6,898 5,714 0.0 0.0   EBIT   7,174 2,919 10,353 14,444 6,891 5,646 0.0 0.0   Pre-tax profit (PTP)   7,293.8 2,678.1 10,329.5 14,915.0 6,561.0 5,094.0 0.0 0.0   Net earnings   5,746.9 2,071.2 8,076.2 11,740.0 5,077.0 3,663.0 0.0 0.0   Pre-tax profit without non-rec. items   7,294 2,678 10,329 14,915 6,560 5,094 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   572 333 134 67.0 286 629 0.0 0.0   Shareholders equity total   11,087 7,071 13,097 20,837 14,173 12,628 7,990 7,990   Interest-bearing liabilities   1,877 1,496 3,318 1,013 5,860 16,667 0.0 0.0   Balance sheet total (assets)   24,466 17,513 30,522 38,695 42,806 60,294 7,990 7,990   Net Debt   -1,793 774 -3,878 858 5,655 16,110 -7,990 -7,990     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   11,802 10,465 18,949 24,281 19,371 24,755 0.0 0.0   Gross profit growth   -2.0% -11.3% 81.1% 28.1% -20.2% 27.8% -100.0% 0.0%   Employees   9 10 10 10 14 21 0 0   Employee growth %   0.0% 11.1% 0.0% 0.0% 40.0% 50.0% -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)   24,466 17,513 30,522 38,695 42,806 60,294 7,990 7,990   Balance sheet change%   28.8% -28.4% 74.3% 26.8% 10.6% 40.9% -86.7% 0.0%   Added value   7,371.7 3,180.9 10,551.0 14,567.0 7,014.0 5,714.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -337 -501 -397 -190 212 275 -629 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   60.8% 27.9% 54.6% 59.5% 35.6% 22.8% 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 %   34.5% 13.9% 43.8% 43.5% 17.4% 11.9% 0.0% 0.0%   ROI %   55.2% 27.0% 84.2% 77.7% 33.5% 24.9% 0.0% 0.0%   ROE %   51.3% 22.8% 80.1% 69.2% 29.0% 27.3% 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 %   45.3% 42.3% 45.6% 54.9% 33.1% 20.9% 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, %   -24.3% 24.3% -36.8% 5.9% 82.0% 281.9% 0.0% 0.0%   Gearing %   16.9% 21.2% 25.3% 4.9% 41.3% 132.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 13.9% 7.6% 7.0% 15.6% 9.4% 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   1.1 0.7 0.8 1.3 0.9 0.8 0.0 0.0   Current Ratio   1.9 1.7 1.7 2.2 1.5 1.2 0.0 0.0   Cash and cash equivalent   3,670.6 721.8 7,195.3 155.0 205.0 557.0 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   11,031.8 6,817.3 12,438.4 19,947.0 13,280.0 11,655.0 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   819 318 1,055 1,457 501 272 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   819 318 1,055 1,457 493 272 0 0   EBIT / employee   797 292 1,035 1,444 492 269 0 0   Net earnings / employee   639 207 808 1,174 363 174 0 0