Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AVANZI 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%   Bankruptcy risk   10.6% 15.4% 9.8% 7.9% 4.2% 12.5% 16.2% 16.0%   Credit score (0-100)   24 14 25 30 48 18 11 12   Credit rating   BB BB BB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   205 664 85.7 -91.4 74.9 33.1 0.0 0.0   EBITDA   193 591 43.0 -88.4 72.0 36.2 0.0 0.0   EBIT   193 591 43.0 -88.4 72.0 36.2 0.0 0.0   Pre-tax profit (PTP)   192.7 591.5 44.6 -99.0 63.0 -44.3 0.0 0.0   Net earnings   178.9 461.4 34.6 -99.0 63.0 -45.1 0.0 0.0   Pre-tax profit without non-rec. items   193 591 44.6 -99.0 63.0 -44.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -655 -194 -159 -258 -195 -240 -365 -365   Interest-bearing liabilities   738 15.1 0.0 330 388 210 365 365   Balance sheet total (assets)   165 57.0 79.1 107 224 6.4 0.0 0.0   Net Debt   698 -41.1 -54.5 328 276 207 365 365     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   205 664 85.7 -91.4 74.9 33.1 0.0 0.0   Gross profit growth   0.0% 224.5% -87.1% 0.0% 0.0% -55.8% -100.0% 0.0%   Employees   1 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   165 57 79 107 224 6 0 0   Balance sheet change%   134.8% -65.5% 38.8% 35.3% 109.1% -97.1% -100.0% 0.0%   Added value   192.7 591.5 43.0 -88.4 72.0 36.2 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 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   94.1% 89.1% 50.2% 96.7% 96.1% 109.4% 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 %   22.3% 110.4% 18.6% -29.3% 18.4% 33.4% 0.0% 0.0%   ROI %   23.6% 157.1% 603.0% -53.6% 20.0% -13.0% 0.0% 0.0%   ROE %   151.8% 415.2% 50.9% -106.4% 38.1% -39.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -79.9% -77.3% -66.8% -70.7% -46.6% -97.4% -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, %   362.3% -6.9% -126.8% -370.5% 383.2% 570.2% 0.0% 0.0%   Gearing %   -112.7% -7.8% 0.0% -127.8% -199.0% -87.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 11.5% 6.4% 2.5% 1.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.0 0.5 0.3 0.0 0.3 0.0 0.0 0.0   Current Ratio   2.0 0.5 0.3 0.0 0.3 0.0 0.0 0.0   Cash and cash equivalent   40.2 56.1 54.5 2.3 112.5 3.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   82.9 -63.7 -149.3 -358.2 -295.2 -240.1 -182.7 -182.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   193 591 43 0 72 36 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   193 591 43 0 72 36 0 0   EBIT / employee   193 591 43 0 72 36 0 0   Net earnings / employee   179 461 35 0 63 -45 0 0