Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anders Tømrer 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   7.7% 9.9% 9.7% 9.6% 7.3% 9.9% 15.8% 15.5%   Credit score (0-100)   33 25 24 25 32 25 12 13   Credit rating   BB BB BB BB BBB BB 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   267 384 383 335 462 301 0.0 0.0   EBITDA   -3.8 126 71.0 0.4 125 -39.2 0.0 0.0   EBIT   -8.1 121 66.8 -3.9 123 -39.2 0.0 0.0   Pre-tax profit (PTP)   -8.1 121.2 64.2 -7.5 122.9 -39.3 0.0 0.0   Net earnings   -8.1 116.2 50.0 -7.5 95.4 -39.2 0.0 0.0   Pre-tax profit without non-rec. items   -8.1 121 64.2 -7.5 123 -39.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   14.9 10.7 6.4 2.1 0.0 0.0 0.0 0.0   Shareholders equity total   131 247 297 289 385 296 246 246   Interest-bearing liabilities   1.7 1.8 1.8 8.8 8.5 17.2 0.0 0.0   Balance sheet total (assets)   202 406 455 383 511 423 246 246   Net Debt   -155 -382 -444 -362 -496 -358 -246 -246     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   267 384 383 335 462 301 0.0 0.0   Gross profit growth   24.6% 43.9% -0.2% -12.4% 37.8% -34.9% -100.0% 0.0%   Employees   1 1 1 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)   202 406 455 383 511 423 246 246   Balance sheet change%   -2.1% 100.6% 12.2% -15.9% 33.4% -17.1% -42.0% 0.0%   Added value   -3.8 125.5 71.0 0.4 127.2 -39.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 -9 -9 -9 -4 0 0 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 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   -3.0% 31.6% 17.4% -1.2% 26.6% -13.0% 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 %   -3.9% 39.9% 15.5% -0.9% 27.5% -8.4% 0.0% 0.0%   ROI %   -5.9% 63.7% 24.4% -1.3% 35.6% -11.1% 0.0% 0.0%   ROE %   -6.0% 61.6% 18.4% -2.6% 28.3% -11.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   64.6% 60.8% 65.2% 75.5% 75.3% 69.8% 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, %   4,071.8% -304.2% -624.4% -100,195.6% -396.3% 914.0% 0.0% 0.0%   Gearing %   1.3% 0.7% 0.6% 3.1% 2.2% 5.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 4.0% 143.3% 68.2% 0.6% 1.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.6 2.5 2.8 4.1 4.0 3.3 0.0 0.0   Current Ratio   2.6 2.5 2.8 4.1 4.0 3.3 0.0 0.0   Cash and cash equivalent   156.9 383.6 445.3 370.5 504.2 375.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   115.7 236.2 290.5 287.2 384.7 295.5 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -4 126 71 0 127 -39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -4 126 71 0 125 -39 0 0   EBIT / employee   -8 121 67 -4 123 -39 0 0   Net earnings / employee   -8 116 50 -8 95 -39 0 0