Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANDERSEN INVEST ODENSE 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.3% 1.6% 4.2% 5.9% 3.0% 2.6% 8.5% 8.3%   Credit score (0-100)   81 75 47 39 57 61 29 30   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   271.5 46.5 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   -27.2 -15.4 -27.8 -4.5 345 335 0.0 0.0   EBITDA   -27.2 -15.4 -27.8 -4.5 220 285 0.0 0.0   EBIT   -27.2 -15.4 -27.8 -4.5 220 285 0.0 0.0   Pre-tax profit (PTP)   937.2 536.8 3,885.3 -4,035.3 1,198.4 1,423.4 0.0 0.0   Net earnings   896.0 550.7 3,734.5 -3,147.8 935.0 1,110.3 0.0 0.0   Pre-tax profit without non-rec. items   937 537 3,885 -4,035 1,198 1,423 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   22,851 23,202 22,836 17,989 17,924 17,034 15,409 15,409   Interest-bearing liabilities   134 107 12.8 280 5.9 207 0.0 0.0   Balance sheet total (assets)   22,992 23,316 22,856 18,289 17,960 17,294 15,409 15,409   Net Debt   -603 57.7 -22,728 -16,972 -17,090 -16,569 -15,409 -15,409     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   -27.2 -15.4 -27.8 -4.5 345 335 0.0 0.0   Gross profit growth   -5.0% 43.4% -80.6% 83.6% 0.0% -2.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   22,992 23,316 22,856 18,289 17,960 17,294 15,409 15,409   Balance sheet change%   10.9% 1.4% -2.0% -20.0% -1.8% -3.7% -10.9% 0.0%   Added value   -27.2 -15.4 -27.8 -4.5 220.2 285.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,296 1,329 19,001 -18,001 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 1.0 2.0 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 (%)   100.0% 100.0% 100.0% 100.0% 63.8% 85.1% 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 %   4.3% 2.5% 16.9% 0.7% 6.6% 8.1% 0.0% 0.0%   ROI %   4.3% 2.5% 16.9% 0.7% 6.6% 8.1% 0.0% 0.0%   ROE %   4.2% 2.4% 16.2% -15.4% 5.2% 6.4% 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 %   99.4% 99.5% 99.9% 98.4% 99.8% 98.5% 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, %   2,215.5% -374.7% 81,743.8% 373,007.6% -7,761.0% -5,810.5% 0.0% 0.0%   Gearing %   0.6% 0.5% 0.1% 1.6% 0.0% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 41.8% 18.2% 2,865.3% 0.0% 0.0% 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   7.0 2.8 1,152.1 60.9 491.8 66.5 0.0 0.0   Current Ratio   7.0 2.8 1,152.1 60.9 491.8 66.5 0.0 0.0   Cash and cash equivalent   737.0 49.5 22,740.9 17,251.4 17,096.0 16,776.5 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   640.0 152.3 3,105.0 5,570.1 2,099.6 576.0 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 2019/12 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   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