Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ny Lufthavnsvej 96 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  2019 N/A 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.0% 1.9% 1.2% 1.6% 1.1% 1.1% 7.9% 7.8%   Credit score (0-100)   0 70 80 74 82 83 31 31   Credit rating   N/A A A A A A BB BB   Credit limit (kDKK)   0.0 2.4 182.3 52.1 1,031.9 859.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 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   0.0 2,055 2,131 2,694 2,898 2,375 0.0 0.0   EBITDA   0.0 2,055 2,131 2,694 2,898 2,375 0.0 0.0   EBIT   0.0 9,055 2,034 13,694 7,898 2,375 0.0 0.0   Pre-tax profit (PTP)   0.0 8,814.0 1,861.1 13,530.2 7,348.5 1,875.4 0.0 0.0   Net earnings   0.0 6,875.0 1,451.6 10,553.8 5,731.4 1,462.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 8,814 1,861 13,530 7,349 1,875 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 39,000 39,000 50,000 55,000 55,000 0.0 0.0   Shareholders equity total   0.0 6,915 8,366 18,920 24,651 26,114 26,074 26,074   Interest-bearing liabilities   0.0 29,791 29,193 26,464 24,651 23,030 0.0 0.0   Balance sheet total (assets)   0.0 39,860 40,809 51,567 56,782 56,723 26,074 26,074   Net Debt   0.0 29,791 29,193 26,464 24,651 23,030 -26,074 -26,074     See the entire balance sheet 1000.0 Volume  2019 N/A 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   0.0 2,055 2,131 2,694 2,898 2,375 0.0 0.0   Gross profit growth   0.0% 0.0% 3.7% 26.4% 7.6% -18.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 39,860 40,809 51,567 56,782 56,723 26,074 26,074   Balance sheet change%   0.0% 0.0% 2.4% 26.4% 10.1% -0.1% -54.0% 0.0%   Added value   0.0 9,055.0 2,034.4 13,693.7 7,897.7 2,375.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 39,000 0 11,000 5,000 0 -55,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 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 (%)   0.0% 440.6% 95.5% 508.4% 272.6% 100.0% 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 %   0.0% 22.7% 5.0% 29.6% 14.6% 4.2% 0.0% 0.0%   ROI %   0.0% 23.0% 5.1% 29.9% 14.8% 4.3% 0.0% 0.0%   ROE %   0.0% 99.4% 19.0% 77.4% 26.3% 5.8% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 17.3% 20.5% 36.7% 43.4% 46.0% 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, %   0.0% 1,449.7% 1,369.8% 982.4% 850.7% 969.6% 0.0% 0.0%   Gearing %   0.0% 430.8% 348.9% 139.9% 100.0% 88.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.6% 0.6% 0.6% 2.2% 2.2% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 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   0.0 -15,410.0 -14,437.1 -12,924.1 -11,558.8 -10,567.6 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 N/A 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0