Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADMINISTRATION DANMARK 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9% 0.9%   Bankruptcy risk   10.1% 5.9% 12.5% 8.3% 3.5% 2.9% 18.1% 18.1%   Credit score (0-100)   26 41 19 28 53 58 8 8   Credit rating   BB BBB BB BB BBB BBB B B   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,034 13,176 14,509 14,250 15,164 18,562 0.0 0.0   EBITDA   4,139 4,393 4,884 4,668 4,980 7,626 0.0 0.0   EBIT   4,129 4,393 4,884 4,668 4,969 7,593 0.0 0.0   Pre-tax profit (PTP)   4,124.0 4,380.4 4,867.0 4,656.6 4,961.2 7,668.4 0.0 0.0   Net earnings   3,215.5 3,415.6 3,786.5 3,640.0 3,868.8 5,979.3 0.0 0.0   Pre-tax profit without non-rec. items   4,124 4,380 4,867 4,657 4,961 7,668 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 88.6 55.3 0.0 0.0   Shareholders equity total   1,444 1,660 1,046 986 1,555 3,484 159 159   Interest-bearing liabilities   0.0 0.0 195 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,619 4,075 3,098 2,984 3,762 6,825 159 159   Net Debt   -4,207 -3,084 -2,511 -2,155 -3,434 -6,003 -159 -159     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   11,034 13,176 14,509 14,250 15,164 18,562 0.0 0.0   Gross profit growth   4.8% 19.4% 10.1% -1.8% 6.4% 22.4% -100.0% 0.0%   Employees   0 13 13 14 15 15 0 0   Employee growth %   -100.0% 0.0% 0.0% 7.7% 7.1% 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)   4,619 4,075 3,098 2,984 3,762 6,825 159 159   Balance sheet change%   36.7% -11.8% -24.0% -3.7% 26.1% 81.4% -97.7% 0.0%   Added value   4,128.9 4,392.6 4,884.4 4,667.9 4,969.2 7,592.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 0 0 0 77 -66 -55 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   37.4% 33.3% 33.7% 32.8% 32.8% 40.9% 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 %   103.3% 101.1% 136.2% 153.5% 147.3% 144.9% 0.0% 0.0%   ROI %   333.9% 283.0% 336.8% 419.2% 391.1% 304.3% 0.0% 0.0%   ROE %   260.0% 220.1% 279.9% 358.2% 304.5% 237.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   31.3% 40.7% 33.8% 33.0% 41.3% 51.1% 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, %   -101.6% -70.2% -51.4% -46.2% -69.0% -78.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 18.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 17.9% 11.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.4 1.7 1.4 1.4 1.7 2.0 0.0 0.0   Current Ratio   1.5 1.7 1.5 1.5 1.7 2.0 0.0 0.0   Cash and cash equivalent   4,206.5 3,084.1 2,705.5 2,155.2 3,434.4 6,002.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,444.2 1,659.8 1,046.3 986.3 1,466.5 3,429.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 338 376 333 331 506 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 338 376 333 332 508 0 0   EBIT / employee   0 338 376 333 331 506 0 0   Net earnings / employee   0 263 291 260 258 399 0 0