Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aalborg Altan 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  2016 N/A 2017 N/A 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% 1.8%   Bankruptcy risk   0.0% 0.0% 2.6% 1.0% 1.4% 1.2% 11.0% 8.4%   Credit score (0-100)   0 0 63 88 78 81 21 28   Credit rating   N/A N/A BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 272.7 35.9 154.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 N/A 2017 N/A 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   0.0 0.0 7,064 6,335 6,174 7,419 0.0 0.0   EBITDA   0.0 0.0 1,859 1,938 1,743 1,742 0.0 0.0   EBIT   0.0 0.0 1,693 1,780 1,546 1,585 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,518.6 1,609.6 1,334.0 1,296.5 0.0 0.0   Net earnings   0.0 0.0 1,165.8 1,231.4 1,025.5 998.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,519 1,610 1,334 1,297 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 663 833 1,069 973 0.0 0.0   Shareholders equity total   0.0 0.0 1,216 2,447 3,473 4,471 4,271 4,271   Interest-bearing liabilities   0.0 0.0 692 847 1,740 4,856 0.0 0.0   Balance sheet total (assets)   0.0 0.0 4,562 6,357 10,218 14,604 4,271 4,271   Net Debt   0.0 0.0 692 847 1,737 4,854 -4,271 -4,271     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 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   0.0 0.0 7,064 6,335 6,174 7,419 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -10.3% -2.5% 20.2% -100.0% 0.0%   Employees   0 0 11 11 9 12 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -18.2% 33.3% -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)   0 0 4,562 6,357 10,218 14,604 4,271 4,271   Balance sheet change%   0.0% 0.0% 0.0% 39.3% 60.7% 42.9% -70.8% 0.0%   Added value   0.0 0.0 1,859.2 1,938.0 1,703.8 1,741.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 497 12 39 -253 -973 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 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 (%)   0.0% 0.0% 24.0% 28.1% 25.0% 21.4% 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 %   0.0% 0.0% 37.1% 32.6% 18.7% 12.8% 0.0% 0.0%   ROI %   0.0% 0.0% 78.4% 58.3% 30.9% 18.1% 0.0% 0.0%   ROE %   0.0% 0.0% 95.9% 67.2% 34.6% 25.1% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 26.7% 38.5% 34.0% 30.6% 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, %   0.0% 0.0% 37.2% 43.7% 99.6% 278.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 56.9% 34.6% 50.1% 108.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 50.3% 22.2% 16.5% 8.9% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 1.1 1.5 1.3 1.5 0.0 0.0   Current Ratio   0.0 0.0 1.2 1.7 1.5 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 3.6 1.2 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 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   0.0 0.0 765.6 2,145.9 3,160.9 5,635.5 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 N/A 2017 N/A 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   0 0 169 176 189 145 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 169 176 194 145 0 0   EBIT / employee   0 0 154 162 172 132 0 0   Net earnings / employee   0 0 106 112 114 83 0 0