Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. ANDERSEN EJENDOMME 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.5% 1.6% 2.7% 1.4% 2.1% 1.9% 8.3% 8.3%   Credit score (0-100)   78 76 60 76 67 68 30 30   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   22.5 12.9 0.0 49.5 0.6 1.7 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   2,249 2,133 1,897 2,422 1,944 2,503 0.0 0.0   EBITDA   2,104 1,975 1,472 2,132 1,537 1,836 0.0 0.0   EBIT   1,860 1,730 1,212 1,836 1,201 1,469 0.0 0.0   Pre-tax profit (PTP)   1,109.4 901.1 55.7 1,105.6 372.0 388.9 0.0 0.0   Net earnings   918.0 718.2 43.0 862.3 290.1 324.1 0.0 0.0   Pre-tax profit without non-rec. items   1,109 901 55.7 1,106 372 389 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   33,993 33,876 34,766 37,167 39,803 41,825 0.0 0.0   Shareholders equity total   4,486 5,061 5,146 6,332 7,448 7,698 7,618 7,618   Interest-bearing liabilities   25,426 25,396 29,754 29,063 30,697 32,849 0.0 0.0   Balance sheet total (assets)   35,231 35,601 38,708 38,982 41,259 43,620 7,618 7,618   Net Debt   25,027 24,523 26,800 28,277 30,354 32,462 -7,618 -7,618     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   2,249 2,133 1,897 2,422 1,944 2,503 0.0 0.0   Gross profit growth   1.4% -5.1% -11.1% 27.7% -19.8% 28.8% -100.0% 0.0%   Employees   1 1 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)   35,231 35,601 38,708 38,982 41,259 43,620 7,618 7,618   Balance sheet change%   0.0% 1.1% 8.7% 0.7% 5.8% 5.7% -82.5% 0.0%   Added value   2,104.2 1,975.4 1,471.6 2,131.6 1,497.0 1,836.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -256 -362 630 2,105 2,300 1,654 -41,825 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   82.7% 81.1% 63.9% 75.8% 61.8% 58.7% 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 %   5.3% 4.9% 3.3% 4.7% 3.0% 3.5% 0.0% 0.0%   ROI %   5.6% 5.3% 3.5% 4.9% 3.2% 3.7% 0.0% 0.0%   ROE %   23.0% 15.0% 0.8% 15.0% 4.2% 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 %   12.7% 14.2% 13.3% 16.2% 18.1% 17.6% 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, %   1,189.4% 1,241.4% 1,821.2% 1,326.5% 1,975.4% 1,767.7% 0.0% 0.0%   Gearing %   566.8% 501.8% 578.2% 459.0% 412.2% 426.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 3.3% 4.2% 2.5% 2.8% 3.5% 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   0.1 0.3 1.8 0.5 0.1 0.4 0.0 0.0   Current Ratio   0.1 0.3 1.8 0.5 0.1 0.4 0.0 0.0   Cash and cash equivalent   398.8 873.0 2,953.9 786.1 343.5 386.7 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   -3,207.6 -2,534.4 1,349.5 -994.4 -4,327.1 -1,531.8 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   2,104 1,975 1,472 2,132 1,497 1,836 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,104 1,975 1,472 2,132 1,537 1,836 0 0   EBIT / employee   1,860 1,730 1,212 1,836 1,201 1,469 0 0   Net earnings / employee   918 718 43 862 290 324 0 0