Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADDING ENGINEERING A/S 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% 1.0% 1.0%   Bankruptcy risk   6.0% 2.6% 2.7% 3.4% 3.5% 3.2% 11.2% 11.2%   Credit score (0-100)   40 62 60 53 53 55 22 22   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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   17,131 19,016 21,867 26,295 37,079 51,078 0.0 0.0   EBITDA   4,306 4,340 5,189 6,490 9,080 10,403 0.0 0.0   EBIT   4,299 4,332 5,179 6,482 9,043 10,341 0.0 0.0   Pre-tax profit (PTP)   4,292.6 4,315.3 5,145.6 6,488.4 8,989.6 10,332.1 0.0 0.0   Net earnings   3,344.1 3,357.0 4,009.1 5,067.9 7,009.5 8,056.4 0.0 0.0   Pre-tax profit without non-rec. items   4,293 4,315 5,146 6,488 8,990 10,332 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   9.2 24.3 13.5 5.8 154 562 0.0 0.0   Shareholders equity total   440 2,152 1,111 1,979 2,188 3,745 655 655   Interest-bearing liabilities   116 63.3 63.3 88.6 2,105 2,157 0.0 0.0   Balance sheet total (assets)   4,643 7,463 9,260 8,257 9,467 16,830 655 655   Net Debt   41.2 -3,299 -2,374 19.6 511 968 -655 -655     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   17,131 19,016 21,867 26,295 37,079 51,078 0.0 0.0   Gross profit growth   12.5% 11.0% 15.0% 20.3% 41.0% 37.8% -100.0% 0.0%   Employees   18 21 24 27 37 52 0 0   Employee growth %   12.5% 16.7% 14.3% 12.5% 37.0% 40.5% -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)   4,643 7,463 9,260 8,257 9,467 16,830 655 655   Balance sheet change%   -9.6% 60.7% 24.1% -10.8% 14.6% 77.8% -96.1% 0.0%   Added value   4,305.6 4,339.7 5,189.4 6,489.8 9,050.7 10,402.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 7 -22 -15 111 346 -562 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  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 (%)   25.1% 22.8% 23.7% 24.7% 24.4% 20.2% 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 %   88.0% 71.6% 61.9% 74.4% 102.0% 78.7% 0.0% 0.0%   ROI %   251.7% 258.5% 196.9% 212.4% 226.9% 201.7% 0.0% 0.0%   ROE %   212.2% 259.1% 245.7% 328.0% 336.4% 271.6% 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 %   9.5% 28.8% 12.0% 24.0% 23.1% 22.3% 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, %   1.0% -76.0% -45.7% 0.3% 5.6% 9.3% 0.0% 0.0%   Gearing %   26.4% 2.9% 5.7% 4.5% 96.2% 57.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 19.9% 52.3% 40.8% 4.9% 1.0% 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   1.1 1.5 1.3 1.7 1.2 1.2 0.0 0.0   Current Ratio   1.1 1.5 1.3 1.7 1.2 1.2 0.0 0.0   Cash and cash equivalent   74.9 3,362.7 2,437.4 69.1 1,593.3 1,189.1 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   314.1 2,496.0 2,233.3 3,307.0 1,712.3 2,761.1 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  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   239 207 216 240 245 200 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   239 207 216 240 245 200 0 0   EBIT / employee   239 206 216 240 244 199 0 0   Net earnings / employee   186 160 167 188 189 155 0 0