Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASGER ANDERSENS MASKINFORRETNING GØRLEV A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3%   Bankruptcy risk   0.8% 1.2% 2.1% 0.9% 0.9% 4.4% 8.1% 7.7%   Credit score (0-100)   92 84 68 88 89 47 29 32   Credit rating   AA A BBB A A BBB BB BB   Credit limit (kDKK)   2,412.9 786.3 1.3 1,784.0 2,121.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,741 4,771 3,281 2,798 2,746 -5,832 0.0 0.0   EBITDA   3,016 1,634 945 916 1,314 -7,729 0.0 0.0   EBIT   2,904 1,497 826 838 1,197 -8,465 0.0 0.0   Pre-tax profit (PTP)   3,124.4 449.5 -1,918.6 1,182.1 1,986.9 -8,382.0 0.0 0.0   Net earnings   2,528.5 138.5 -2,003.7 994.9 1,584.8 -8,382.0 0.0 0.0   Pre-tax profit without non-rec. items   3,124 449 -1,919 1,182 1,987 -8,382 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   2,431 2,481 2,366 3,793 3,675 12,939 0.0 0.0   Shareholders equity total   27,187 27,325 25,045 25,722 27,382 19,000 18,500 18,500   Interest-bearing liabilities   29,889 34,001 36,032 34,016 36,219 36,293 0.0 0.0   Balance sheet total (assets)   62,147 65,136 63,647 62,370 66,405 57,814 18,500 18,500   Net Debt   29,888 33,996 36,024 34,010 36,216 36,293 -18,500 -18,500     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   6,741 4,771 3,281 2,798 2,746 -5,832 0.0 0.0   Gross profit growth   33.8% -29.2% -31.2% -14.7% -1.9% 0.0% 0.0% 0.0%   Employees   10 8 7 6 4 4 0 0   Employee growth %   11.1% -20.0% -12.5% -14.3% -33.3% 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)   62,147 65,136 63,647 62,370 66,405 57,814 18,500 18,500   Balance sheet change%   -0.8% 4.8% -2.3% -2.0% 6.5% -12.9% -68.0% 0.0%   Added value   3,015.6 1,634.1 945.2 915.9 1,275.3 -7,728.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -223 -87 -234 1,349 -234 8,528 -12,939 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 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   43.1% 31.4% 25.2% 29.9% 43.6% 145.2% 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 %   6.5% 2.2% -1.3% 2.8% 4.0% -13.1% 0.0% 0.0%   ROI %   6.9% 2.4% -1.3% 2.9% 4.1% -13.7% 0.0% 0.0%   ROE %   9.8% 0.5% -7.7% 3.9% 6.0% -36.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   43.7% 42.0% 39.3% 41.2% 41.2% 32.9% 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, %   991.1% 2,080.4% 3,811.2% 3,713.4% 2,755.5% -469.6% 0.0% 0.0%   Gearing %   109.9% 124.4% 143.9% 132.2% 132.3% 191.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 3.0% 3.2% 1.6% 1.6% 0.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.1 1.1 1.0 1.0 1.0 0.6 0.0 0.0   Current Ratio   1.8 1.7 1.7 1.7 1.7 1.2 0.0 0.0   Cash and cash equivalent   1.4 5.5 8.3 5.3 3.6 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   24,740.3 25,657.3 24,515.8 23,203.8 24,656.8 6,528.8 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   302 204 135 153 319 -1,932 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   302 204 135 153 329 -1,932 0 0   EBIT / employee   290 187 118 140 299 -2,116 0 0   Net earnings / employee   253 17 -286 166 396 -2,095 0 0