Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANLÆGSGARTNER WAGN BRUUN DE NEERGAARD ApS

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% 0.6%   Bankruptcy risk   6.7% 7.3% 5.0% 4.5% 4.1% 2.6% 13.4% 8.2%   Credit score (0-100)   37 35 44 45 49 55 3 8   Credit rating   BB BB BB BB BB BBB B B   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   413 470 489 546 461 548 0.0 0.0   EBITDA   3.6 48.8 5.6 200 37.5 240 0.0 0.0   EBIT   -38.7 43.4 -21.2 171 8.1 214 0.0 0.0   Pre-tax profit (PTP)   -39.5 42.9 -21.7 170.0 7.6 213.8 0.0 0.0   Net earnings   -33.9 32.7 -13.2 132.6 5.2 166.7 0.0 0.0   Pre-tax profit without non-rec. items   -39.5 42.9 -21.7 170 7.6 214 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   90.6 185 178 149 119 93.7 0.0 0.0   Shareholders equity total   195 228 215 347 353 519 439 439   Interest-bearing liabilities   0.0 3.7 10.6 8.2 22.3 16.5 0.0 0.0   Balance sheet total (assets)   249 307 397 563 503 729 439 439   Net Debt   -35.2 -4.3 -41.1 -115 -102 -341 -439 -439     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   413 470 489 546 461 548 0.0 0.0   Gross profit growth   29.4% 13.7% 4.0% 11.7% -15.5% 18.9% -100.0% 0.0%   Employees   0 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   249 307 397 563 503 729 439 439   Balance sheet change%   -11.3% 23.3% 29.4% 41.8% -10.6% 45.0% -39.8% 0.0%   Added value   3.6 48.8 5.6 200.4 37.5 239.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -57 89 -34 -59 -59 -52 -94 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 1.0 2.0 3.0 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 (%)   -9.4% 9.2% -4.3% 31.3% 1.8% 39.0% 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 %   -14.6% 15.6% -6.2% 35.6% 1.5% 34.7% 0.0% 0.0%   ROI %   -18.2% 20.3% -9.5% 58.8% 2.1% 46.4% 0.0% 0.0%   ROE %   -16.0% 15.5% -6.0% 47.2% 1.5% 38.2% 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 %   78.5% 74.4% 54.1% 61.8% 70.1% 71.2% 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, %   -972.3% -8.7% -732.2% -57.6% -272.1% -142.4% 0.0% 0.0%   Gearing %   0.0% 1.6% 4.9% 2.4% 6.3% 3.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 24.8% 0.1% 9.6% 0.9% 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   3.0 1.5 1.2 1.9 2.6 3.2 0.0 0.0   Current Ratio   3.0 1.5 1.2 1.9 2.6 3.2 0.0 0.0   Cash and cash equivalent   35.2 7.9 51.7 123.6 124.5 357.6 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   104.7 42.9 36.5 198.6 234.8 434.8 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   0 49 6 200 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 49 6 200 0 0 0 0   EBIT / employee   0 43 -21 171 0 0 0 0   Net earnings / employee   0 33 -13 133 0 0 0 0