Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Olver Antique and Classic 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   2.1% 2.5% 2.0% 6.4% 3.5% 3.6% 7.2% 7.2%   Credit score (0-100)   69 62 67 36 52 52 34 34   Credit rating   A BBB A BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.5 0.1 2.1 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   47.6 88.7 7,623 -623 -841 -796 0.0 0.0   EBITDA   47.6 88.7 7,623 -1,561 -1,466 -1,438 0.0 0.0   EBIT   -6.7 34.4 7,598 -1,585 -1,491 -1,462 0.0 0.0   Pre-tax profit (PTP)   305.3 195.8 8,366.6 -1,943.7 -943.5 32.7 0.0 0.0   Net earnings   260.7 219.0 5,699.8 -1,369.6 -625.9 22.9 0.0 0.0   Pre-tax profit without non-rec. items   305 196 8,367 -1,944 -944 32.7 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   5,943 5,889 347 73.8 49.2 24.6 0.0 0.0   Shareholders equity total   8,874 9,093 14,793 13,424 12,798 12,821 12,605 12,605   Interest-bearing liabilities   382 195 158 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,569 9,610 17,654 15,902 12,929 12,909 12,605 12,605   Net Debt   -424 -547 -16,839 -14,339 -10,801 -10,719 -12,605 -12,605     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   47.6 88.7 7,623 -623 -841 -796 0.0 0.0   Gross profit growth   0.0% 86.5% 8,489.8% 0.0% -35.1% 5.4% 0.0% 0.0%   Employees   0 0 0 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   9,569 9,610 17,654 15,902 12,929 12,909 12,605 12,605   Balance sheet change%   2.4% 0.4% 83.7% -9.9% -18.7% -0.2% -2.4% 0.0%   Added value   47.6 88.7 7,623.1 -1,560.8 -1,466.4 -1,437.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -109 -109 -5,566 -298 -49 -49 -25 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 -1.0 -2.0 -3.0 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 (%)   -14.1% 38.8% 99.7% 254.7% 177.3% 183.7% 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 %   3.4% 2.2% 61.8% -4.6% -5.7% 0.3% 0.0% 0.0%   ROI %   3.5% 2.2% 68.8% -5.4% -6.3% 0.3% 0.0% 0.0%   ROE %   3.0% 2.4% 47.7% -9.7% -4.8% 0.2% 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 %   92.8% 94.6% 83.8% 84.4% 99.0% 99.3% 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, %   -891.1% -616.8% -220.9% 918.7% 736.6% 745.6% 0.0% 0.0%   Gearing %   4.3% 2.1% 1.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 5.7% 14.1% 1,490.7% 0.0% 0.0% 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   1.9 2.6 6.1 6.0 89.7 133.5 0.0 0.0   Current Ratio   1.9 2.6 6.1 6.4 97.8 146.3 0.0 0.0   Cash and cash equivalent   805.6 742.7 16,997.4 14,338.7 10,801.3 10,719.2 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   480.2 572.4 4,298.2 4,013.3 2,802.2 2,392.1 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 -1,561 -733 -719 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -1,561 -733 -719 0 0   EBIT / employee   0 0 0 -1,585 -745 -731 0 0   Net earnings / employee   0 0 0 -1,370 -313 11 0 0