Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMMENDRUP HOLDING 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  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% 1.5% 1.5%   Bankruptcy risk   2.8% 3.2% 3.5% 4.8% 5.5% 6.4% 8.4% 8.4%   Credit score (0-100)   61 57 53 43 40 36 29 29   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 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)  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   -26.0 -54.0 68.9 -157 -16.9 -45.3 0.0 0.0   EBITDA   -26.0 -54.0 68.9 -157 -107 -45.3 0.0 0.0   EBIT   -26.0 -126 43.6 -166 -135 -45.3 0.0 0.0   Pre-tax profit (PTP)   476.0 437.0 13,057.3 -1,717.2 -173.8 516.2 0.0 0.0   Net earnings   481.0 437.0 13,049.9 -1,661.9 -137.8 498.0 0.0 0.0   Pre-tax profit without non-rec. items   476 437 13,057 -1,717 -174 516 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   46.0 37.0 498 489 0.0 0.0 0.0 0.0   Shareholders equity total   2,262 2,591 14,440 12,178 11,741 11,639 10,514 10,514   Interest-bearing liabilities   0.0 0.0 0.0 0.0 23.5 13.5 0.0 0.0   Balance sheet total (assets)   2,268 2,599 14,498 12,202 11,788 11,693 10,514 10,514   Net Debt   -369 -222 -10,406 -10,042 -9,988 -10,235 -10,514 -10,514     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   -26.0 -54.0 68.9 -157 -16.9 -45.3 0.0 0.0   Gross profit growth   56.3% -107.7% 0.0% 0.0% 89.2% -167.2% 0.0% 0.0%   Employees   0 0 0 0 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   2,268 2,599 14,498 12,202 11,788 11,693 10,514 10,514   Balance sheet change%   23.2% 14.6% 457.8% -15.8% -3.4% -0.8% -10.1% 0.0%   Added value   -26.0 -54.0 68.9 -156.9 -125.6 -45.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   109 -144 436 -18 -516 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 1.0 -1.0 -2.0 -3.0 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 (%)   100.0% 233.3% 63.2% 105.8% 795.5% 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 %   23.3% 18.0% 153.8% -5.8% -0.7% 4.4% 0.0% 0.0%   ROI %   23.4% 18.1% 154.4% -5.9% -0.7% 4.4% 0.0% 0.0%   ROE %   23.5% 18.0% 153.2% -12.5% -1.2% 4.3% 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 %   99.7% 99.7% 99.6% 99.8% 99.6% 99.5% 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, %   1,419.2% 411.1% -15,093.3% 6,400.0% 9,309.5% 22,611.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.2% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 776.0% 16.1% 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   257.5 96.1 194.1 479.4 311.3 216.5 0.0 0.0   Current Ratio   257.5 96.1 194.1 479.4 311.3 216.5 0.0 0.0   Cash and cash equivalent   369.0 222.0 10,406.2 10,042.0 10,011.8 10,248.2 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   1,539.0 761.0 11,171.1 11,094.0 11,156.7 11,638.5 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 0 0 -126 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -107 0 0 0   EBIT / employee   0 0 0 0 -135 0 0 0   Net earnings / employee   0 0 0 0 -138 0 0 0