Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKTIESELSKABET SAM. ANDERSEN 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 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   5.3% 1.6% 1.6% 3.1% 3.9% 1.6% 8.9% 8.9%   Credit score (0-100)   43 75 74 56 49 74 28 28   Credit rating   BBB A A BBB BBB A BB BB   Credit limit (kDKK)   0.0 60.1 45.4 0.0 0.0 7.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18,962 0.0 -211 -9.1 -41.3 -11.6 0.0 0.0   EBITDA   -5,012 0.0 -436 -15.6 -41.3 -11.6 0.0 0.0   EBIT   -10,028 -24.9 -461 -39.9 -59.4 -11.6 0.0 0.0   Pre-tax profit (PTP)   -9,814.1 105.6 1,128.7 -1,895.2 -158.5 867.1 0.0 0.0   Net earnings   -10,253.4 6,682.5 880.4 -1,478.3 -123.7 676.3 0.0 0.0   Pre-tax profit without non-rec. items   -9,814 189 1,129 -1,895 -159 867 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Tangible assets total   3,343 66.7 42.4 18.0 0.0 0.0 0.0 0.0   Shareholders equity total   13,135 19,817 20,698 9,219 4,096 4,772 4,172 4,172   Interest-bearing liabilities   17,358 10,219 10,678 7,104 9,027 3,568 0.0 0.0   Balance sheet total (assets)   44,808 30,260 31,735 16,746 13,631 8,855 4,172 4,172   Net Debt   16,430 2,031 1,901 -432 515 -4,584 -4,172 -4,172     See the entire balance sheet 1000.0 Volume  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 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   18,962 0.0 -211 -9.1 -41.3 -11.6 0.0 0.0   Gross profit growth   -22.9% -100.0% 0.0% 95.7% -351.9% 71.8% 0.0% 0.0%   Employees   62 24 0 0 0 0 0 0   Employee growth %   -6.1% -61.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 -17,574.5 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   44,808 30,260 31,735 16,746 13,631 8,855 4,172 4,172   Balance sheet change%   -18.0% -32.5% 4.9% -47.2% -18.6% -35.0% -52.9% 0.0%   Added value   -5,011.5 17,574.5 -436.5 -15.6 -35.0 -11.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6,733 -3,301 -49 -49 -36 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 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 (%)   -52.9% 0.0% 218.2% 436.4% 143.6% 100.0% 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 %   -18.6% 4.4% 4.9% 3.9% 0.9% 18.9% 0.0% 0.0%   ROI %   -27.2% 1.8% 5.0% 2.7% 0.9% 9.9% 0.0% 0.0%   ROE %   -56.1% 40.6% 4.3% -9.9% -1.9% 15.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Equity ratio %   29.3% 65.3% 65.2% 55.1% 30.0% 53.9% 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, %   -327.9% 0.0% -435.5% 2,771.4% -1,246.4% 39,380.8% 0.0% 0.0%   Gearing %   132.2% 51.6% 51.6% 77.1% 220.4% 74.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 2.7% 3.8% 28.5% 3.7% 3.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Quick Ratio   0.3 1.9 2.0 1.5 1.2 2.2 0.0 0.0   Current Ratio   0.9 1.9 2.0 1.5 1.2 2.2 0.0 0.0   Cash and cash equivalent   927.3 8,187.9 8,777.3 7,535.4 8,512.2 8,152.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 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   -3,573.4 9,731.3 2,471.2 -3,363.8 -5,256.4 -3,255.0 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  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -81 732 0 0 0 0 0 0   Employee expenses / employee   0 -732 0 0 0 0 0 0   EBITDA / employee   -81 0 0 0 0 0 0 0   EBIT / employee   -162 -1 0 0 0 0 0 0   Net earnings / employee   -165 278 0 0 0 0 0 0