Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SVEND ANDERSEN FONDEN 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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   1.1% 1.8% 1.0% 2.9% 1.1% 1.1% 9.9% 9.9%   Credit score (0-100)   85 71 85 58 84 85 25 25   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   20,079.2 230.7 34,727.2 0.2 26,877.1 28,172.5 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   -305 -282 -326 -333 -344 -315 0.0 0.0   EBITDA   -1,130 -1,232 -1,276 -1,283 -1,454 -1,235 0.0 0.0   EBIT   -1,130 -1,232 -1,276 -1,283 -1,454 -1,235 0.0 0.0   Pre-tax profit (PTP)   80,798.0 57,686.0 78,674.0 -69,503.0 54,615.0 72,528.3 0.0 0.0   Net earnings   79,302.0 56,736.0 77,118.0 -65,934.0 49,973.0 70,542.0 0.0 0.0   Pre-tax profit without non-rec. items   80,798 57,686 78,674 -69,503 54,615 72,528 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   547,261 588,664 649,392 567,037 598,181 651,612 1,158 1,158   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   548,545 588,684 652,807 568,957 602,268 656,189 1,158 1,158   Net Debt   -1,898 -1,248 -1,973 -1,810 -1,400 -3,202 -1,158 -1,158     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   -305 -282 -326 -333 -344 -315 0.0 0.0   Gross profit growth   -3.7% 7.5% -15.6% -2.1% -3.3% 8.3% 0.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   548,545 588,684 652,807 568,957 602,268 656,189 1,158 1,158   Balance sheet change%   14.1% 7.3% 10.9% -12.8% 5.9% 9.0% -99.8% 0.0%   Added value   -1,130.0 -1,232.0 -1,276.0 -1,283.0 -1,454.0 -1,235.4 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 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -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 (%)   370.5% 436.9% 391.4% 385.3% 422.7% 391.7% 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 %   15.7% 10.2% 13.3% -7.8% 9.4% 11.5% 0.0% 0.0%   ROI %   15.7% 10.2% 13.4% -7.9% 9.5% 11.6% 0.0% 0.0%   ROE %   15.4% 10.0% 12.5% -10.8% 8.6% 11.3% 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 %   99.8% 100.0% 99.5% 99.7% 99.3% 99.3% 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, %   168.0% 101.3% 154.6% 141.1% 96.3% 259.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   59.5 4,347.4 27.8 59.7 25.4 15.4 0.0 0.0   Current Ratio   59.5 4,347.4 27.8 59.7 25.4 15.4 0.0 0.0   Cash and cash equivalent   1,898.0 1,248.0 1,973.0 1,810.0 1,400.0 3,201.7 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   65,188.0 86,929.0 91,666.0 112,690.0 99,693.0 65,893.8 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  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   0 -1,232 -1,276 -1,283 -1,454 -1,235 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -1,232 -1,276 -1,283 -1,454 -1,235 0 0   EBIT / employee   0 -1,232 -1,276 -1,283 -1,454 -1,235 0 0   Net earnings / employee   0 56,736 77,118 -65,934 49,973 70,542 0 0