Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AALBORG BOWLINGHAL'S FOND AF 16/3 1970 Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   1.9% 1.9% 3.5% 1.9% 1.8% 2.6% 8.9% 8.7%   Credit score (0-100)   71 70 52 69 71 62 28 28   Credit rating   A A BBB A A BBB BB BB   Credit limit (kDKK)   0.9 1.4 0.0 1.5 4.7 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,379 3,100 2,100 3,683 4,045 3,626 0.0 0.0   EBITDA   691 672 160 856 1,096 259 0.0 0.0   EBIT   415 426 -75.0 633 905 68.0 0.0 0.0   Pre-tax profit (PTP)   302.0 312.0 -176.0 541.0 830.0 11.6 0.0 0.0   Net earnings   302.0 312.0 -176.0 444.0 653.0 12.8 0.0 0.0   Pre-tax profit without non-rec. items   302 312 -176 541 830 11.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   3,153 2,907 2,672 2,449 2,257 2,066 0.0 0.0   Shareholders equity total   2,768 3,080 2,905 3,348 4,002 4,014 3,312 3,312   Interest-bearing liabilities   2,030 1,769 1,494 1,208 938 647 0.0 0.0   Balance sheet total (assets)   5,218 5,384 4,835 5,089 5,623 5,319 3,312 3,312   Net Debt   240 -389 -308 -1,235 -2,067 -2,306 -3,312 -3,312     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,379 3,100 2,100 3,683 4,045 3,626 0.0 0.0   Gross profit growth   -20.0% -8.3% -32.3% 75.4% 9.8% -10.4% -100.0% 0.0%   Employees   6 6 4 6 6 7 0 0   Employee growth %   -14.3% 0.0% -33.3% 50.0% 0.0% 16.7% -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)   5,218 5,384 4,835 5,089 5,623 5,319 3,312 3,312   Balance sheet change%   -17.1% 3.2% -10.2% 5.3% 10.5% -5.4% -37.7% 0.0%   Added value   691.0 672.0 160.0 856.0 1,128.0 259.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -551 -492 -471 -445 -384 -382 -1,753 -403   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   12.3% 13.7% -3.6% 17.2% 22.4% 1.9% 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 %   7.2% 8.0% -1.5% 12.8% 16.9% 1.6% 0.0% 0.0%   ROI %   7.8% 8.8% -1.6% 14.0% 18.6% 1.8% 0.0% 0.0%   ROE %   11.5% 10.7% -5.9% 14.2% 17.8% 0.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   53.2% 57.3% 60.1% 65.8% 71.2% 75.5% 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, %   34.7% -57.9% -192.5% -144.3% -188.6% -888.8% 0.0% 0.0%   Gearing %   73.3% 57.4% 51.4% 36.1% 23.4% 16.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 6.0% 6.2% 6.8% 7.0% 9.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.3 3.1 3.0 3.5 4.1 2.8 0.0 0.0   Current Ratio   3.3 3.1 3.0 3.6 4.1 2.8 0.0 0.0   Cash and cash equivalent   1,790.0 2,158.0 1,802.0 2,443.0 3,005.0 2,952.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,431.0 1,667.0 1,446.0 1,900.0 2,552.0 2,104.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   115 112 40 143 188 37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   115 112 40 143 183 37 0 0   EBIT / employee   69 71 -19 106 151 10 0 0   Net earnings / employee   50 52 -44 74 109 2 0 0