Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASGER OLSEN A/S 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% 2.1% 2.1%   Bankruptcy risk   1.6% 2.0% 1.5% 3.1% 7.3% 6.0% 16.4% 16.1%   Credit score (0-100)   76 70 76 55 32 38 11 12   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   13.5 1.9 32.2 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   6,396 11,532 5,301 8,513 6,131 3,097 0.0 0.0   EBITDA   4,146 8,958 2,866 6,445 5,441 2,412 0.0 0.0   EBIT   3,961 8,896 2,807 6,385 5,430 2,412 0.0 0.0   Pre-tax profit (PTP)   3,978.7 8,919.6 2,835.2 6,405.6 5,472.1 2,572.7 0.0 0.0   Net earnings   3,103.2 6,956.8 2,211.3 4,995.3 4,268.0 2,006.4 0.0 0.0   Pre-tax profit without non-rec. items   3,979 8,920 2,835 6,406 5,472 2,573 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   193 131 71.4 11.6 0.0 0.0 0.0 0.0   Shareholders equity total   4,116 8,073 3,284 6,279 5,547 2,554 53.9 53.9   Interest-bearing liabilities   11.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,682 12,642 6,691 10,991 7,707 4,453 53.9 53.9   Net Debt   -4,231 -1,165 -4,547 -1,947 -1,442 -646 -53.9 -53.9     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   6,396 11,532 5,301 8,513 6,131 3,097 0.0 0.0   Gross profit growth   -8.7% 80.3% -54.0% 60.6% -28.0% -49.5% -100.0% 0.0%   Employees   3 3 3 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -33.3% -50.0% 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)   6,682 12,642 6,691 10,991 7,707 4,453 54 54   Balance sheet change%   -21.0% 89.2% -47.1% 64.3% -29.9% -42.2% -98.8% 0.0%   Added value   4,145.7 8,957.9 2,866.3 6,445.1 5,489.3 2,411.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -304 -124 -120 -120 -23 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 (%)   61.9% 77.1% 52.9% 75.0% 88.6% 77.9% 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 %   52.6% 92.3% 29.6% 72.8% 58.8% 42.3% 0.0% 0.0%   ROI %   91.0% 146.2% 50.3% 134.7% 92.9% 63.5% 0.0% 0.0%   ROE %   71.1% 114.1% 38.9% 104.5% 72.2% 49.5% 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 %   74.6% 70.7% 62.7% 71.8% 72.0% 69.0% 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, %   -102.1% -13.0% -158.6% -30.2% -26.5% -26.8% 0.0% 0.0%   Gearing %   0.3% 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% 1.3% 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   4.6 3.7 3.4 4.5 3.6 3.9 0.0 0.0   Current Ratio   2.5 2.7 1.9 2.3 3.6 2.3 0.0 0.0   Cash and cash equivalent   4,243.0 1,164.9 4,546.7 1,947.2 1,442.4 645.9 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   3,922.8 7,941.7 3,212.7 6,267.8 5,547.5 2,553.9 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   1,382 2,986 955 3,223 5,489 2,412 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,382 2,986 955 3,223 5,441 2,412 0 0   EBIT / employee   1,320 2,965 936 3,193 5,430 2,412 0 0   Net earnings / employee   1,034 2,319 737 2,498 4,268 2,006 0 0