Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANDERSEN & MARTINI HOLDING A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   3.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 3.6% 3.7% 3.0% 0.5% 0.5% 4.8% 4.3%   Credit score (0-100)   0 55 54 59 99 98 43 47   Credit rating   N/A BBB BBB BBB AA AA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 11.7 10.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 773 951 951 951   Gross profit   0.0 0.0 0.0 0.0 94.8 94.7 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 6.8 8.7 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 6.8 8.7 0.0 0.0   Pre-tax profit (PTP)   0.0 4.2 49.1 1.0 2.3 4.4 0.0 0.0   Net earnings   0.0 4.2 49.1 1.0 1.7 3.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 2.3 4.4 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 181 169 162 162 160 0.0 0.0   Shareholders equity total   0.0 89.5 94.6 91.8 96.7 87.7 63.9 63.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 122 161 0.0 0.0   Balance sheet total (assets)   0.0 444 421 335 338 339 63.9 63.9   Net Debt   0.0 -0.4 -0.3 -0.1 122 161 -60.1 -60.1     See the entire balance sheet 1.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 773 951 951 951   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 23.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 94.8 94.7 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -0.1% -100.0% 0.0%   Employees   0 0 0 0 0 222 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)   0 444 421 335 338 339 64 64   Balance sheet change%   0.0% 0.0% -5.2% -20.4% 0.8% 0.4% -81.1% 0.0%   Added value   0.0 0.0 0.0 0.0 6.8 8.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.9% 0.9% 0.0% 0.0%   Investments   0 181 -12 -7 5 -3 -160 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.9% 0.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.9% 0.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 7.1% 9.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.2% 0.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.2% 0.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.3% 0.5% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 2.0% 2.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 2.4% 3.5% 0.0% 0.0%   ROE %   0.0% 4.6% 53.3% 1.1% 1.8% 3.7% 0.0% 0.0%   1.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 28.7% 26.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 31.2% 25.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 31.2% 25.6% -6.3% -6.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 1,806.0% 1,854.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 126.3% 183.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 7.5% 3.0% 0.0% 0.0%   1.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.2 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.2 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.4 0.3 0.1 0.0 0.1 0.0 0.0   1.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 9.5 7.7 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 312.4 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 21.8% 18.3% 6.3% 6.3%   Net working capital   0.0 257.1 246.2 166.2 24.4 22.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 3.2% 2.3% 0.0% 0.0%   1.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 4 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0