Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RØDEGÅRDSVEJ 184 ODENSE AF 2008 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 1.1% 1.3% 1.5% 1.4% 1.2% 7.8% 7.8%   Credit score (0-100)   86 83 79 76 77 81 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   665.8 549.4 277.3 98.2 186.0 468.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,777 2,773 2,776 2,588 2,652 2,762 0.0 0.0   EBITDA   2,777 2,773 2,776 2,588 2,652 2,762 0.0 0.0   EBIT   2,777 2,773 2,776 6,338 2,652 4,094 0.0 0.0   Pre-tax profit (PTP)   1,681.1 2,199.6 2,236.0 5,714.3 2,012.5 3,465.2 0.0 0.0   Net earnings   1,311.3 1,715.7 1,744.6 4,457.7 1,570.2 2,703.6 0.0 0.0   Pre-tax profit without non-rec. items   1,681 2,200 2,236 5,714 2,012 3,465 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   45,350 45,350 45,350 49,100 49,100 50,432 0.0 0.0   Shareholders equity total   13,292 15,008 16,752 21,210 19,822 22,526 22,366 22,366   Interest-bearing liabilities   29,734 26,856 24,539 23,784 21,994 20,656 0.0 0.0   Balance sheet total (assets)   46,422 46,350 45,572 49,112 49,177 51,111 22,366 22,366   Net Debt   29,734 26,856 24,348 23,784 21,994 19,986 -22,366 -22,366     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2,777 2,773 2,776 2,588 2,652 2,762 0.0 0.0   Gross profit growth   0.9% -0.1% 0.1% -6.8% 2.5% 4.1% -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)   46,422 46,350 45,572 49,112 49,177 51,111 22,366 22,366   Balance sheet change%   0.1% -0.2% -1.7% 7.8% 0.1% 3.9% -56.2% 0.0%   Added value   2,777.0 2,772.9 2,775.6 6,338.0 2,652.4 4,094.2 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 3,750 0 1,332 -50,432 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   100.0% 100.0% 100.0% 244.9% 100.0% 148.2% 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 %   6.0% 6.0% 6.0% 13.4% 5.4% 8.2% 0.0% 0.0%   ROI %   6.2% 6.2% 6.3% 13.7% 5.4% 8.2% 0.0% 0.0%   ROE %   10.4% 12.1% 11.0% 23.5% 7.7% 12.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   28.6% 32.4% 36.8% 43.2% 40.3% 44.1% 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, %   1,070.7% 968.5% 877.2% 919.0% 829.2% 723.5% 0.0% 0.0%   Gearing %   223.7% 178.9% 146.5% 112.1% 111.0% 91.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 2.0% 2.1% 2.6% 2.8% 3.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.3 0.1 0.0 0.0 0.4 0.0 0.0   Current Ratio   0.3 0.3 0.1 0.0 0.0 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 191.0 0.0 0.0 670.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -2,751.7 -2,825.0 -2,879.5 -2,650.2 -1,969.1 -1,194.3 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2,777 2,773 2,776 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,777 2,773 2,776 0 0 0 0 0   EBIT / employee   2,777 2,773 2,776 0 0 0 0 0   Net earnings / employee   1,311 1,716 1,745 0 0 0 0 0