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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2% 0.2%   Bankruptcy risk   2.4% 3.2% 2.3% 1.2% 1.3% 1.8% 16.7% 16.4%   Credit score (0-100)   65 57 64 81 79 70 10 11   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 18.6 11.8 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   454 271 282 485 843 740 0.0 0.0   EBITDA   179 -179 107 485 843 740 0.0 0.0   EBIT   179 -179 107 485 843 740 0.0 0.0   Pre-tax profit (PTP)   -835.3 -1,207.4 -966.2 25.0 -45.4 -200.0 0.0 0.0   Net earnings   -651.5 -941.8 -758.4 19.5 -35.4 -156.0 0.0 0.0   Pre-tax profit without non-rec. items   -835 -1,207 -966 25.0 -45.4 -200 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   33,719 33,719 33,719 33,719 33,719 33,719 0.0 0.0   Shareholders equity total   257 265 507 526 491 335 84.6 84.6   Interest-bearing liabilities   39,827 40,139 40,415 31,432 31,568 31,684 0.0 0.0   Balance sheet total (assets)   42,232 42,520 42,794 33,759 33,860 33,827 84.6 84.6   Net Debt   31,482 31,485 31,546 31,425 31,561 31,677 -84.6 -84.6     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   454 271 282 485 843 740 0.0 0.0   Gross profit growth   -33.5% -40.3% 4.3% 71.8% 73.8% -12.2% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   42,232 42,520 42,794 33,759 33,860 33,827 85 85   Balance sheet change%   0.8% 0.7% 0.6% -21.1% 0.3% -0.1% -99.7% 0.0%   Added value   178.6 -179.3 107.5 485.2 843.1 740.5 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   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   39.4% -66.2% 38.0% 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 %   1.4% 0.4% 1.3% 3.6% 2.5% 2.2% 0.0% 0.0%   ROI %   1.4% 0.4% 1.3% 3.6% 2.5% 2.2% 0.0% 0.0%   ROE %   -253.1% -361.1% -196.6% 3.8% -7.0% -37.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.6% 0.6% 1.2% 1.6% 1.4% 1.0% 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, %   17,624.6% -17,563.2% 29,351.8% 6,476.3% 3,743.4% 4,277.8% 0.0% 0.0%   Gearing %   15,515.5% 15,152.0% 7,978.9% 5,975.3% 6,434.4% 9,468.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.4% 3.7% 3.7% 2.8% 3.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.4 0.4 0.4 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.4 0.4 0.4 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   8,345.5 8,654.3 8,869.5 7.0 7.0 7.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -23,663.6 -23,949.2 -24,018.0 -15,095.4 -15,140.8 -15,341.7 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   179 -179 107 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   179 -179 107 0 0 0 0 0   EBIT / employee   179 -179 107 0 0 0 0 0   Net earnings / employee   -652 -942 -758 0 0 0 0 0