Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S OLE ANDERSEN. INGENIØR- OG ENTREPRENØRFIRMA 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   0.5% 0.7% 1.7% 1.3% 0.7% 5.1% 9.9% 9.7%   Credit score (0-100)   98 96 72 79 95 42 25 26   Credit rating   AA AA A A AA BBB BB BB   Credit limit (kDKK)   1,034.4 871.8 5.7 112.4 1,220.4 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,569 12,904 11,081 10,925 16,779 9,818 0.0 0.0   EBITDA   3,746 2,358 1,504 1,746 6,515 -717 0.0 0.0   EBIT   1,862 372 -597 -372 4,001 -3,956 0.0 0.0   Pre-tax profit (PTP)   1,679.8 200.7 -735.2 -464.5 3,720.9 -4,576.5 0.0 0.0   Net earnings   1,287.3 136.5 -563.1 -369.1 2,903.0 -3,601.7 0.0 0.0   Pre-tax profit without non-rec. items   1,680 201 -735 -464 3,721 -4,577 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   12,653 11,968 10,972 12,234 14,997 15,077 0.0 0.0   Shareholders equity total   6,991 6,528 5,965 5,595 7,998 1,997 1,497 1,497   Interest-bearing liabilities   7,895 5,521 2,586 5,216 612 6,875 0.0 0.0   Balance sheet total (assets)   18,771 18,893 15,558 16,831 22,171 22,883 1,497 1,497   Net Debt   7,894 5,521 2,586 5,216 612 6,875 -1,497 -1,497     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   13,569 12,904 11,081 10,925 16,779 9,818 0.0 0.0   Gross profit growth   3.2% -4.9% -14.1% -1.4% 53.6% -41.5% -100.0% 0.0%   Employees   0 0 0 0 24 23 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -4.2% -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)   18,771 18,893 15,558 16,831 22,171 22,883 1,497 1,497   Balance sheet change%   -3.5% 0.7% -17.7% 8.2% 31.7% 3.2% -93.5% 0.0%   Added value   3,745.9 2,357.6 1,503.8 1,746.5 6,119.0 -717.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,685 -2,670 -3,097 -856 248 -3,159 -15,077 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 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   13.7% 2.9% -5.4% -3.4% 23.8% -40.3% 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 %   9.8% 2.1% -3.3% -2.2% 20.5% -17.6% 0.0% 0.0%   ROI %   12.2% 2.7% -4.6% -3.0% 28.6% -26.7% 0.0% 0.0%   ROE %   19.7% 2.0% -9.0% -6.4% 42.7% -72.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   37.2% 34.6% 38.3% 33.2% 36.1% 8.7% 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, %   210.7% 234.2% 172.0% 298.7% 9.4% -958.9% 0.0% 0.0%   Gearing %   112.9% 84.6% 43.4% 93.2% 7.7% 344.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 3.0% 4.2% 2.9% 9.6% 16.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.7 0.7 0.7 0.6 0.9 0.5 0.0 0.0   Current Ratio   0.7 0.7 0.7 0.6 0.9 0.5 0.0 0.0   Cash and cash equivalent   0.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -2,051.0 -2,594.9 -2,198.4 -2,514.9 -644.6 -7,904.6 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 255 -31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 271 -31 0 0   EBIT / employee   0 0 0 0 167 -172 0 0   Net earnings / employee   0 0 0 0 121 -157 0 0