Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A.P. HOLDING FØLLENSLEV 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 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.5% 2.2% 1.8% 2.6% 2.4% 2.7% 8.2% 8.2%   Credit score (0-100)   63 65 70 61 63 60 30 30   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 0.4 9.5 0.0 0.1 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   -448 -456 7.0 -432 -251 -300 0.0 0.0   EBITDA   -448 -456 7.0 -432 -251 -300 0.0 0.0   EBIT   -518 -529 -51.1 -527 -348 -400 0.0 0.0   Pre-tax profit (PTP)   -22.1 -547.1 93.1 -1,068.6 -337.7 -382.1 0.0 0.0   Net earnings   19.6 -449.3 111.5 -1,364.5 -337.0 -379.4 0.0 0.0   Pre-tax profit without non-rec. items   -22.1 -547 93.1 -1,069 -338 -382 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   8,277 10,155 8,060 7,997 8,380 8,929 0.0 0.0   Shareholders equity total   16,890 16,330 16,329 14,850 14,395 13,894 13,634 13,634   Interest-bearing liabilities   3,327 2,299 939 1,033 1,102 971 0.0 0.0   Balance sheet total (assets)   20,552 18,772 17,392 16,155 15,869 15,247 13,634 13,634   Net Debt   -8,651 -5,467 -8,026 -5,415 -4,379 -3,397 -13,634 -13,634     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   -448 -456 7.0 -432 -251 -300 0.0 0.0   Gross profit growth   -33.2% -1.7% 0.0% 0.0% 41.9% -19.6% 0.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 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)   20,552 18,772 17,392 16,155 15,869 15,247 13,634 13,634   Balance sheet change%   -2.9% -8.7% -7.4% -7.1% -1.8% -3.9% -10.6% 0.0%   Added value   -448.4 -456.2 7.0 -431.9 -253.0 -300.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,738 1,805 -2,153 -159 286 450 -8,929 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 -5.0 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 (%)   115.5% 116.0% -727.0% 122.1% 138.7% 133.0% 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 %   0.3% -1.8% 0.8% -2.3% -1.3% -2.0% 0.0% 0.0%   ROI %   0.3% -1.8% 0.9% -2.3% -1.3% -2.0% 0.0% 0.0%   ROE %   0.1% -2.7% 0.7% -8.8% -2.3% -2.7% 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 %   82.2% 87.0% 93.9% 91.9% 90.7% 91.1% 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, %   1,929.5% 1,198.4% -114,277.2% 1,253.5% 1,743.5% 1,130.9% 0.0% 0.0%   Gearing %   19.7% 14.1% 5.8% 7.0% 7.7% 7.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 6.9% 3.7% 69.5% 12.2% 7.4% 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   4.4 5.3 8.8 6.5 5.3 4.8 0.0 0.0   Current Ratio   4.4 5.3 8.8 6.5 5.3 4.8 0.0 0.0   Cash and cash equivalent   11,978.3 7,765.3 8,964.8 6,447.9 5,481.1 4,368.5 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   -1,189.7 -123.6 1,477.2 1,560.5 1,416.9 1,344.1 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   0 0 7 -432 -253 -300 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 7 -432 -251 -300 0 0   EBIT / employee   0 0 -51 -527 -348 -400 0 0   Net earnings / employee   0 0 112 -1,365 -337 -379 0 0