Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKTIESELSKABET AF 1. MAJ 1916 - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.6% 0.4% 7.4% 7.4%   Credit score (0-100)   0 0 0 0 97 99 32 32   Credit rating   N/A N/A N/A N/A AA AAA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 15,146.6 15,936.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 498 3,447 3,447 3,447   Gross profit   0.0 0.0 0.0 0.0 674 3,206 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 -1,401 781 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 5,395 2,631 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 15,716.9 13,102.8 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 17,212.7 10,202.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 15,717 13,103 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 121,655 128,225 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 152,630 152,833 134,945 134,945   Interest-bearing liabilities   0.0 0.0 0.0 0.0 81,133 85,190 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 241,754 243,934 134,945 134,945   Net Debt   0.0 0.0 0.0 0.0 10,322 -4,830 -134,945 -134,945     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 498 3,447 3,447 3,447   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 592.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 674 3,206 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 375.4% -100.0% 0.0%   Employees   0 0 0 0 2 2 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)   0 0 0 0 241,754 243,934 134,945 134,945   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 0.9% -44.7% 0.0%   Added value   0.0 0.0 0.0 0.0 5,394.9 2,631.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 1,083.2% 76.3% 0.0% 0.0%   Investments   0 0 0 0 121,655 6,570 -128,225 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -281.4% 22.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 1,083.2% 76.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 800.0% 82.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 3,456.1% 296.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 2,091.5% 242.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 3,155.8% 380.2% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 6.9% 7.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 7.1% 7.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 11.3% 6.7% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 63.1% 62.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 17,895.0% 2,577.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 3,677.0% -34.4% -3,915.3% -3,915.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -736.6% -618.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 53.2% 55.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 2.2% 4.7% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.0 0.0 7.9 8.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 7.9 8.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 70,810.7 90,019.6 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 26.4 126.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 21,903.9% 3,016.1% 3,915.3% 3,915.3%   Net working capital   0.0 0.0 0.0 0.0 27,794.5 12,439.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 5,580.8% 360.9% 0.0% 0.0%   1000.0 Employee efficiency  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 249 1,723 0 0   Added value / employee   0 0 0 0 2,697 1,316 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -701 391 0 0   EBIT / employee   0 0 0 0 2,697 1,316 0 0   Net earnings / employee   0 0 0 0 8,606 5,101 0 0