Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABS MULTISERVICE 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 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% 2.5% 2.5%   Bankruptcy risk   2.2% 1.3% 1.3% 2.3% 1.4% 2.6% 9.6% 9.4%   Credit score (0-100)   67 80 80 63 77 60 26 26   Credit rating   BBB A A BBB A BBB BB BB   Credit limit (kDKK)   0.0 28.1 73.5 0.1 23.3 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   2,951 3,573 5,135 2,673 2,646 1,114 0.0 0.0   EBITDA   243 564 1,960 159 403 -94.3 0.0 0.0   EBIT   224 505 1,903 99.1 346 -144 0.0 0.0   Pre-tax profit (PTP)   181.2 465.1 1,871.3 97.9 349.5 -128.8 0.0 0.0   Net earnings   131.8 359.9 1,458.1 74.2 270.4 -102.6 0.0 0.0   Pre-tax profit without non-rec. items   181 465 1,871 97.9 349 -129 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   1,768 1,477 1,602 1,635 1,575 1,525 0.0 0.0   Shareholders equity total   865 1,224 2,683 2,257 2,527 2,425 2,345 2,345   Interest-bearing liabilities   1,266 1,225 541 897 668 670 0.0 0.0   Balance sheet total (assets)   2,921 3,170 6,070 5,142 3,679 3,386 2,345 2,345   Net Debt   801 311 -346 -105 190 -171 -2,345 -2,345     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   2,951 3,573 5,135 2,673 2,646 1,114 0.0 0.0   Gross profit growth   17.6% 21.1% 43.7% -47.9% -1.0% -57.9% -100.0% 0.0%   Employees   5 7 7 7 6 3 0 0   Employee growth %   0.0% 40.0% 0.0% 0.0% -14.3% -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)   2,921 3,170 6,070 5,142 3,679 3,386 2,345 2,345   Balance sheet change%   1.2% 8.5% 91.5% -15.3% -28.5% -7.9% -30.8% 0.0%   Added value   243.3 564.3 1,959.7 158.7 405.3 -94.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   338 -351 68 -26 -118 -100 -1,525 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 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 (%)   7.6% 14.1% 37.0% 3.7% 13.1% -13.0% 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 %   7.7% 16.6% 41.2% 2.1% 8.2% -3.3% 0.0% 0.0%   ROI %   10.5% 21.9% 66.3% 3.6% 11.2% -3.6% 0.0% 0.0%   ROE %   16.5% 34.5% 74.6% 3.0% 11.3% -4.1% 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 %   29.6% 38.6% 44.2% 43.9% 68.7% 71.6% 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, %   329.4% 55.1% -17.7% -66.0% 47.2% 181.0% 0.0% 0.0%   Gearing %   146.5% 100.1% 20.2% 39.8% 26.4% 27.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 3.2% 3.6% 2.4% 1.8% 1.9% 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   0.8 1.2 1.6 1.1 1.8 1.8 0.0 0.0   Current Ratio   0.8 1.2 1.6 1.1 1.8 1.8 0.0 0.0   Cash and cash equivalent   464.8 914.4 887.3 1,002.1 478.2 841.1 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   -323.4 316.6 1,630.8 304.5 585.2 451.2 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   49 81 280 23 68 -31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   49 81 280 23 67 -31 0 0   EBIT / employee   45 72 272 14 58 -48 0 0   Net earnings / employee   26 51 208 11 45 -34 0 0