AC Tone Byg 2001 ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  3.8% 3.3% 3.7% 3.7% 9.6%  
Credit score (0-100)  52 54 50 51 25  
Credit rating  BBB BBB BBB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Gross profit  2,029 2,333 1,585 3,360 -311  
EBITDA  2,029 2,333 1,585 3,360 -311  
EBIT  1,915 2,219 1,470 3,245 -340  
Pre-tax profit (PTP)  1,874.2 2,209.4 1,448.8 2,818.1 -58.9  
Net earnings  1,461.9 1,723.4 1,130.1 2,198.2 -52.6  
Pre-tax profit without non-rec. items  1,874 2,209 1,449 2,818 -58.9  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  3,517 3,241 3,371 4,569 1,516  
Interest-bearing liabilities  0.0 4,202 2,169 2,906 554  
Balance sheet total (assets)  9,368 17,906 19,703 17,048 7,360  

Net Debt  -765 -875 -6,338 469 4.0  
 
See the entire balance sheet

Volume 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  2,029 2,333 1,585 3,360 -311  
Gross profit growth  32.7% 15.0% -32.1% 112.0% 0.0%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  9,368 17,906 19,703 17,048 7,360  
Balance sheet change%  -9.2% 91.1% 10.0% -13.5% -56.8%  
Added value  2,029.4 2,333.1 1,584.5 3,359.6 -311.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -229 -229 -229 -229 -57  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 -1.0  

Profitability 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  94.4% 95.1% 92.8% 96.6% 109.2%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  19.5% 16.6% 8.1% 18.0% 2.3%  
ROI %  63.2% 41.2% 23.5% 50.8% 5.8%  
ROE %  48.1% 51.0% 34.2% 55.4% -1.7%  

Solidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Equity ratio %  37.5% 18.1% 17.1% 26.8% 20.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -37.7% -37.5% -400.0% 14.0% -1.3%  
Gearing %  0.0% 129.7% 64.4% 63.6% 36.5%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 2.4% 2.5% 19.5% 19.3%  

Liquidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Quick Ratio  1.7 1.5 1.2 1.4 1.3  
Current Ratio  1.7 1.5 1.2 1.4 1.3  
Cash and cash equivalent  764.8 5,077.5 8,507.5 2,436.7 550.0  

Capital use efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  3,570.6 5,577.1 3,173.2 4,768.1 1,546.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0