Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ÆRENLUND BLOMSTER, FRUGT OG GRØNT 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% 5.8%   Bankruptcy risk   4.5% 6.8% 6.9% 7.3% 5.6% 7.2% 15.5% 13.7%   Credit score (0-100)   48 37 34 32 40 32 13 16   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   1,108 1,147 1,580 1,867 1,878 1,912 0.0 0.0   EBITDA   123 47.5 74.0 69.3 46.6 -1.5 0.0 0.0   EBIT   68.5 -6.7 19.8 17.7 5.7 -9.9 0.0 0.0   Pre-tax profit (PTP)   68.3 -9.1 17.4 14.0 -2.7 -14.6 0.0 0.0   Net earnings   53.6 -9.1 17.4 14.0 -2.7 -14.6 0.0 0.0   Pre-tax profit without non-rec. items   68.3 -9.1 17.4 14.0 -2.7 -14.6 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   105 82.9 61.2 42.0 33.6 25.2 0.0 0.0   Shareholders equity total   56.1 47.0 64.5 78.4 75.7 61.1 1.1 1.1   Interest-bearing liabilities   326 276 315 0.0 0.0 0.0 31.4 31.4   Balance sheet total (assets)   763 697 864 769 641 635 32.5 32.5   Net Debt   172 122 -20.7 -299 -240 -255 31.4 31.4     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   1,108 1,147 1,580 1,867 1,878 1,912 0.0 0.0   Gross profit growth   3.6% 3.5% 37.7% 18.2% 0.6% 1.8% -100.0% 0.0%   Employees   5 4 4 5 6 7 0 0   Employee growth %   0.0% -20.0% 0.0% 25.0% 20.0% 16.7% -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)   763 697 864 769 641 635 33 33   Balance sheet change%   -6.4% -8.7% 23.9% -10.9% -16.7% -0.8% -94.9% 0.0%   Added value   122.7 47.5 74.0 69.3 57.3 -1.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -108 -108 -108 -103 -82 -17 -25 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 -1.0 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 (%)   6.2% -0.6% 1.3% 0.9% 0.3% -0.5% 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 %   8.7% -0.9% 2.5% 2.2% 0.8% -1.6% 0.0% 0.0%   ROI %   14.9% -1.9% 5.6% 7.7% 7.4% -14.5% 0.0% 0.0%   ROE %   12.3% -17.7% 31.3% 19.6% -3.5% -21.4% 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 %   7.4% 10.9% 7.5% 10.2% 11.8% 9.6% 3.4% 3.4%   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, %   140.5% 257.0% -28.0% -431.4% -514.4% 17,062.0% 0.0% 0.0%   Gearing %   579.7% 586.8% 489.4% 0.0% 0.0% 0.0% 2,854.5% 2,854.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.8% 0.8% 2.3% 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   0.4 0.4 0.6 0.6 1.0 1.2 0.0 0.0   Current Ratio   0.6 0.6 0.8 0.8 1.4 1.4 0.0 0.0   Cash and cash equivalent   153.1 153.7 336.1 298.9 239.7 255.2 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   -287.7 -242.6 -171.0 -105.3 153.6 147.4 -15.7 -15.7   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   25 12 18 14 10 -0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   25 12 18 14 8 -0 0 0   EBIT / employee   14 -2 5 4 1 -1 0 0   Net earnings / employee   11 -2 4 3 -0 -2 0 0