CVR number 34221782
Industry 70.2200 Business and other management consultancy activities

ANDREWS ASSOCIATES ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  14.0% 10.0% 11.0% 11.8% 8.1%  
Credit score (0-100)  17 24 21 19 29  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Net sales  0 0 0 0 0  
Gross profit  21,261 25,479 19,197 8,322 6,303  
EBITDA  -40.0 97.0 38.0 18.0 266  
EBIT  -40.0 97.0 38.0 18.0 266  
Pre-tax profit (PTP)  -40.0 89.0 27.0 10.0 263.6  
Net earnings  -40.0 75.0 21.0 8.0 205.1  
Pre-tax profit without non-rec. items  -40.0 89.0 27.0 10.0 264  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  203 278 298 307 512  
Interest-bearing liabilities  332 21.0 20.0 20.0 493  
Balance sheet total (assets)  687 5,842 3,993 1,141 1,676  
Net Debt  -314 -2,057 -1,150 -835 -1,017  
 
See the entire balance sheet

Volume 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  21,261 25,479 19,197 8,322 6,303  
Gross profit growth  86.4% 19.8% -24.7% -56.6% -24.3%  
Employees  13 13 9 6 6  
Employee growth %  30.0% 0.0% -30.8% -33.3% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  687 5,842 3,993 1,141 1,676  
Balance sheet change%  107.6% 750.4% -31.7% -71.4% 46.9%  
Added value  -40.0 97.0 38.0 18.0 265.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 1.0 2.0 3.0 4.0  

Profitability 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -0.2% 0.4% 0.2% 0.2% 4.2%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -7.9% 3.0% 0.8% 0.7% 18.9%  
ROI %  -10.0% 23.3% 12.3% 5.6% 39.9%  
ROE %  -17.9% 31.2% 7.3% 2.6% 50.1%  

Solidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Equity ratio %  29.5% 4.8% 7.5% 26.9% 30.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  785.0% -2,120.6% -3,026.3% -4,638.9% -382.9%  
Gearing %  163.5% 7.6% 6.7% 6.5% 96.3%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 4.5% 53.7% 40.0% 0.8%  

Liquidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Quick Ratio  1.4 1.0 1.1 1.4 1.4  
Current Ratio  1.4 1.0 1.1 1.4 1.4  
Cash and cash equivalent  646.0 2,078.0 1,170.0 855.0 1,510.5  

Capital use efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  203.0 278.0 298.0 307.0 512.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Net sales / employee  0 0 0 0 0  
Added value / employee  -3 7 4 3 44  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -3 7 4 3 44  
EBIT / employee  -3 7 4 3 44  
Net earnings / employee  -3 6 2 1 34