Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S ALSLEV FISKERI Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.0% 1.0% 1.1% 0.9% 5.4% 17.5% 10.6% 10.6%   Credit score (0-100)   87 88 87 89 42 8 22 22   Credit rating   A A A A BBB B BB BB   Credit limit (kDKK)   259.4 385.4 363.5 643.9 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,680 2,032 1,857 2,321 -312 -1,165 0.0 0.0   EBITDA   1,067 1,265 841 1,558 -833 3,909 0.0 0.0   EBIT   1,006 1,209 800 1,518 -858 1,376 0.0 0.0   Pre-tax profit (PTP)   868.8 1,057.1 630.7 1,310.3 -1,114.6 1,290.6 0.0 0.0   Net earnings   686.4 824.1 492.7 1,021.5 -869.3 1,050.9 0.0 0.0   Pre-tax profit without non-rec. items   869 1,057 631 1,310 -1,115 1,291 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   988 931 891 851 812 0.0 0.0 0.0   Shareholders equity total   3,358 4,182 4,675 5,697 4,827 5,878 5,378 5,378   Interest-bearing liabilities   2,384 3,264 3,211 3,455 3,957 0.0 0.0 0.0   Balance sheet total (assets)   7,038 8,414 8,719 11,109 10,548 6,218 5,378 5,378   Net Debt   -343 693 -1,748 -2,934 -1,599 -4,426 -5,378 -5,378     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,680 2,032 1,857 2,321 -312 -1,165 0.0 0.0   Gross profit growth   0.0% 21.0% -8.6% 25.0% 0.0% -273.7% 0.0% 0.0%   Employees   2 3 4 2 1 0 0 0   Employee growth %   0.0% 50.0% 33.3% -50.0% -50.0% -100.0% 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)   7,038 8,414 8,719 11,109 10,548 6,218 5,378 5,378   Balance sheet change%   0.0% 19.6% 3.6% 27.4% -5.1% -41.1% -13.5% 0.0%   Added value   1,066.9 1,265.3 840.6 1,558.4 -817.9 3,908.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   927 -113 -81 -81 -63 -3,345 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   59.9% 59.5% 43.1% 65.4% 275.2% -118.1% 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 %   14.3% 15.6% 9.3% 15.3% -7.9% 16.4% 0.0% 0.0%   ROI %   17.3% 18.1% 10.3% 17.7% -9.5% 18.7% 0.0% 0.0%   ROE %   20.4% 21.9% 11.1% 19.7% -16.5% 19.6% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   47.7% 49.7% 53.6% 51.3% 45.8% 94.5% 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, %   -32.1% 54.7% -207.9% -188.2% 191.9% -113.2% 0.0% 0.0%   Gearing %   71.0% 78.0% 68.7% 60.6% 82.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.5% 5.4% 5.2% 6.2% 6.9% 4.3% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.1 1.2 1.3 1.6 1.5 18.3 0.0 0.0   Current Ratio   1.7 1.8 2.0 1.9 1.7 18.3 0.0 0.0   Cash and cash equivalent   2,726.9 2,571.8 4,958.8 6,388.3 5,556.0 4,425.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   2,446.8 3,323.2 3,855.2 4,915.0 4,083.0 5,878.2 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   533 422 210 779 -818 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   533 422 210 779 -833 0 0 0   EBIT / employee   503 403 200 759 -858 0 0 0   Net earnings / employee   343 275 123 511 -869 0 0 0