Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANDERS LARSEN 2014 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.5% 4.7% 4.4% 3.1% 4.5% 5.3% 10.8% 10.6%   Credit score (0-100)   63 45 46 56 45 42 23 23   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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,978 5,432 4,797 1,345 1,116 957 0.0 0.0   EBITDA   3,386 3,839 3,878 670 438 352 0.0 0.0   EBIT   3,256 3,754 3,853 655 423 337 0.0 0.0   Pre-tax profit (PTP)   2,206.8 3,712.6 4,047.1 819.0 514.0 517.0 0.0 0.0   Net earnings   1,721.2 2,895.7 3,158.3 820.0 401.0 403.0 0.0 0.0   Pre-tax profit without non-rec. items   3,206 3,713 4,047 819 514 517 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   30.4 77.0 51.8 37.0 22.0 7.4 0.0 0.0   Shareholders equity total   10,255 11,096 12,255 4,974 5,375 5,778 5,728 5,728   Interest-bearing liabilities   1,138 3.3 264 279 294 428 0.0 0.0   Balance sheet total (assets)   13,583 11,998 13,766 6,029 7,344 7,373 5,728 5,728   Net Debt   1,138 -758 264 279 294 428 -5,728 -5,728     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   3,978 5,432 4,797 1,345 1,116 957 0.0 0.0   Gross profit growth   42.4% 36.6% -11.7% -72.0% -17.0% -14.3% -100.0% 0.0%   Employees   0 0 0 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)   13,583 11,998 13,766 6,029 7,344 7,373 5,728 5,728   Balance sheet change%   30.5% -11.7% 14.7% -56.2% 21.8% 0.4% -22.3% 0.0%   Added value   3,385.9 3,839.1 3,878.4 670.0 438.0 351.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -244 -96 -50 -30 -30 -29 -7 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   81.9% 69.1% 80.3% 48.7% 37.9% 35.2% 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 %   27.4% 29.4% 31.9% 8.7% 8.4% 7.6% 0.0% 0.0%   ROI %   32.2% 33.4% 34.8% 9.7% 10.3% 9.4% 0.0% 0.0%   ROE %   18.3% 27.1% 27.1% 9.5% 7.7% 7.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   81.1% 92.5% 89.8% 85.1% 82.1% 80.2% 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, %   33.6% -19.7% 6.8% 41.6% 67.1% 121.5% 0.0% 0.0%   Gearing %   11.1% 0.0% 2.2% 5.6% 5.5% 7.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.8% 8.7% 50.3% 15.1% 16.1% 11.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 5.6 17.2 3.0 4.9 4.8 0.0 0.0   Current Ratio   4.7 70.0 22.1 5.7 3.9 5.0 0.0 0.0   Cash and cash equivalent   0.0 761.0 0.1 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   10,586.3 11,670.2 13,063.0 4,907.0 5,437.0 5,859.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 670 438 352 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 670 438 352 0 0   EBIT / employee   0 0 0 655 423 337 0 0   Net earnings / employee   0 0 0 820 401 403 0 0