Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SVEND ANDERSEN FONDEN 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% 0.2% 0.2%   Bankruptcy risk   1.4% 0.5% 1.0% 0.5% 1.5% 0.5% 10.3% 10.3%   Credit score (0-100)   81 99 87 99 75 98 24 24   Credit rating   A AA A AAA A AA BB BB   Credit limit (kDKK)   4,740.6 53,706.2 36,884.4 64,163.7 1,833.2 58,846.3 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   -294 -305 -282 -326 -333 -342 0.0 0.0   EBITDA   -1,119 -1,130 -1,232 -1,276 -1,283 -1,452 0.0 0.0   EBIT   -1,119 -1,130 -1,232 -1,276 -1,283 -1,452 0.0 0.0   Pre-tax profit (PTP)   -26,253.0 80,798.0 57,686.0 78,674.0 -69,503.0 54,614.5 0.0 0.0   Net earnings   -26,253.0 79,302.0 56,736.0 77,118.0 -65,934.0 49,972.5 0.0 0.0   Pre-tax profit without non-rec. items   -26,253 80,798 57,686 78,674 -69,503 54,615 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 0.0 0.0 0.0 0.0   Shareholders equity total   480,652 547,261 588,664 649,392 567,037 598,180 911 911   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   480,707 548,545 588,684 652,807 568,957 602,267 911 911   Net Debt   -3,627 -1,898 -1,248 -1,973 -1,810 -1,400 -911 -911     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   -294 -305 -282 -326 -333 -342 0.0 0.0   Gross profit growth   -10.1% -3.7% 7.5% -15.6% -2.1% -2.7% 0.0% 0.0%   Employees   0 0 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)   480,707 548,545 588,684 652,807 568,957 602,267 911 911   Balance sheet change%   -7.6% 14.1% 7.3% 10.9% -12.8% 5.9% -99.8% 0.0%   Added value   -1,119.0 -1,130.0 -1,232.0 -1,276.0 -1,283.0 -1,452.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 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 -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 (%)   380.6% 370.5% 436.9% 391.4% 385.3% 424.4% 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 %   -2.6% 15.7% 10.2% 13.3% -7.8% 9.4% 0.0% 0.0%   ROI %   -2.6% 15.7% 10.2% 13.4% -7.9% 9.5% 0.0% 0.0%   ROE %   -5.2% 15.4% 10.0% 12.5% -10.8% 8.6% 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 %   100.0% 99.8% 100.0% 99.5% 99.7% 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, %   324.1% 168.0% 101.3% 154.6% 141.1% 96.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 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% 0.0% 0.0% 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   727.1 59.5 4,347.4 27.8 59.7 25.4 0.0 0.0   Current Ratio   727.1 59.5 4,347.4 27.8 59.7 25.4 0.0 0.0   Cash and cash equivalent   3,627.0 1,898.0 1,248.0 1,973.0 1,810.0 1,400.3 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   39,933.0 65,188.0 86,929.0 91,666.0 112,690.0 99,693.7 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 0 -1,232 -1,276 -1,283 -1,452 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -1,232 -1,276 -1,283 -1,452 0 0   EBIT / employee   0 0 -1,232 -1,276 -1,283 -1,452 0 0   Net earnings / employee   0 0 56,736 77,118 -65,934 49,973 0 0