Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASTRUP NØRSKOV 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   5.8% 4.1% 2.2% 2.8% 3.5% 1.6% 16.2% 16.2%   Credit score (0-100)   41 49 64 59 52 74 11 11   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 1.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   271 282 485 843 740 1,180 0.0 0.0   EBITDA   -179 107 485 843 740 1,180 0.0 0.0   EBIT   -179 107 485 843 740 1,180 0.0 0.0   Pre-tax profit (PTP)   -1,207.4 -966.2 25.0 -45.4 -200.0 187.4 0.0 0.0   Net earnings   -941.8 -758.4 19.5 -35.4 -156.0 146.1 0.0 0.0   Pre-tax profit without non-rec. items   -1,207 -966 25.0 -45.4 -200 187 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   33,719 33,719 33,719 33,719 33,719 33,719 0.0 0.0   Shareholders equity total   265 507 526 491 335 481 231 231   Interest-bearing liabilities   40,139 40,415 31,432 31,568 31,684 32,141 0.0 0.0   Balance sheet total (assets)   42,520 42,794 33,759 33,860 33,827 34,508 231 231   Net Debt   31,485 31,546 31,425 31,561 31,677 32,134 -231 -231     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   271 282 485 843 740 1,180 0.0 0.0   Gross profit growth   -40.3% 4.3% 71.8% 73.8% -12.2% 59.4% -100.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   42,520 42,794 33,759 33,860 33,827 34,508 231 231   Balance sheet change%   0.7% 0.6% -21.1% 0.3% -0.1% 2.0% -99.3% 0.0%   Added value   -179.3 107.5 485.2 843.1 740.5 1,180.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 -33,719 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   -66.2% 38.0% 100.0% 100.0% 100.0% 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 %   0.4% 1.3% 3.6% 2.5% 2.2% 3.5% 0.0% 0.0%   ROI %   0.4% 1.3% 3.6% 2.5% 2.2% 3.5% 0.0% 0.0%   ROE %   -361.1% -196.6% 3.8% -7.0% -37.8% 35.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.6% 1.2% 1.6% 1.4% 1.0% 1.4% 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, %   -17,563.2% 29,351.8% 6,476.3% 3,743.4% 4,277.8% 2,722.5% 0.0% 0.0%   Gearing %   15,152.0% 7,978.9% 5,975.3% 6,434.4% 9,468.2% 6,685.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.7% 3.7% 2.8% 3.0% 3.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.4 0.4 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.4 0.4 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   8,654.3 8,869.5 7.0 7.0 7.0 7.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -23,949.2 -24,018.0 -15,095.4 -15,140.8 -15,341.7 -15,141.6 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -179 107 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -179 107 0 0 0 0 0 0   EBIT / employee   -179 107 0 0 0 0 0 0   Net earnings / employee   -942 -758 0 0 0 0 0 0