Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aalborg Patent 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% 0.9% 0.9%   Bankruptcy risk   5.8% 2.9% 4.0% 4.1% 3.6% 3.3% 20.2% 20.2%   Credit score (0-100)   41 59 49 48 52 54 6 6   Credit rating   BBB BBB BBB BBB BBB BBB B B   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 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   -178 1,564 1,558 1,141 1,387 1,477 0.0 0.0   EBITDA   -1,017 693 362 307 459 349 0.0 0.0   EBIT   -1,097 647 362 307 459 349 0.0 0.0   Pre-tax profit (PTP)   359.6 644.4 355.9 301.1 453.8 345.8 0.0 0.0   Net earnings   279.1 501.4 276.3 233.7 353.8 269.7 0.0 0.0   Pre-tax profit without non-rec. items   360 644 356 301 454 346 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   131 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   404 626 402 360 484 404 9.0 9.0   Interest-bearing liabilities   238 1,406 147 64.9 186 59.7 0.0 0.0   Balance sheet total (assets)   916 2,436 943 618 784 636 9.0 9.0   Net Debt   220 848 137 59.2 186 8.2 -9.0 -9.0     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   -178 1,564 1,558 1,141 1,387 1,477 0.0 0.0   Gross profit growth   -165.7% 0.0% -0.4% -26.7% 21.5% 6.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -50.0% 0.0% 0.0% 0.0% 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)   916 2,436 943 618 784 636 9 9   Balance sheet change%   -21.9% 166.0% -61.3% -34.5% 27.0% -18.9% -98.6% 0.0%   Added value   -1,016.7 693.5 361.9 307.2 458.9 348.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -161 -177 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   -3.0 1.0 2.0 3.0 4.0 5.0 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 (%)   614.6% 41.4% 23.2% 26.9% 33.1% 23.6% 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 %   36.3% 38.6% 21.4% 39.4% 65.5% 49.1% 0.0% 0.0%   ROI %   48.3% 48.1% 27.7% 61.2% 81.6% 59.8% 0.0% 0.0%   ROE %   87.6% 97.3% 53.7% 61.3% 83.8% 60.7% 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 %   44.1% 25.7% 42.6% 58.4% 61.7% 63.5% 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, %   -21.6% 122.3% 37.8% 19.3% 40.6% 2.4% 0.0% 0.0%   Gearing %   58.9% 224.4% 36.6% 18.0% 38.5% 14.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 0.3% 0.8% 5.7% 4.1% 2.6% 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   0.0 1.2 0.0 0.0 0.0 0.2 0.0 0.0   Current Ratio   0.0 1.2 0.0 0.0 0.0 0.2 0.0 0.0   Cash and cash equivalent   18.5 557.3 10.3 5.7 0.0 51.5 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   -484.8 -214.9 -511.5 -240.4 -282.0 -166.2 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   -1,017 693 362 307 459 349 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,017 693 362 307 459 349 0 0   EBIT / employee   -1,097 647 362 307 459 349 0 0   Net earnings / employee   279 501 276 234 354 270 0 0