Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kreaturhandler Anders Rasmussen 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  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% 2.7% 2.7%   Bankruptcy risk   1.1% 0.9% 1.0% 0.7% 0.9% 1.0% 4.3% 4.2%   Credit score (0-100)   85 89 86 93 90 84 48 49   Credit rating   A A A AA A A BBB BBB   Credit limit (kDKK)   188.0 445.8 495.9 1,021.4 830.0 601.1 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   4,357 4,573 5,415 6,774 5,033 6,189 0.0 0.0   EBITDA   1,534 1,600 2,257 3,105 1,318 1,396 0.0 0.0   EBIT   1,301 1,283 1,923 2,730 847 943 0.0 0.0   Pre-tax profit (PTP)   1,204.9 1,274.4 1,907.3 2,659.3 953.7 920.3 0.0 0.0   Net earnings   954.9 969.9 1,475.1 2,018.4 732.6 707.0 0.0 0.0   Pre-tax profit without non-rec. items   1,205 1,274 1,907 2,659 954 920 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   394 552 509 617 789 927 0.0 0.0   Shareholders equity total   4,473 5,342 6,818 8,836 9,569 10,276 8,207 8,207   Interest-bearing liabilities   5,252 4,359 5,451 1,081 6,032 10,039 0.0 0.0   Balance sheet total (assets)   12,074 11,044 14,588 12,787 17,950 25,047 8,207 8,207   Net Debt   5,136 4,230 5,331 837 5,738 9,777 -7,877 -7,877     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   4,357 4,573 5,415 6,774 5,033 6,189 0.0 0.0   Gross profit growth   23.4% 5.0% 18.4% 25.1% -25.7% 23.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   12,074 11,044 14,588 12,787 17,950 25,047 8,207 8,207   Balance sheet change%   18.2% -8.5% 32.1% -12.3% 40.4% 39.5% -67.2% 0.0%   Added value   1,534.4 1,600.4 2,257.3 3,105.0 1,221.6 1,395.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,895 -179 -506 -395 -428 -442 -927 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  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 (%)   29.9% 28.1% 35.5% 40.3% 16.8% 15.2% 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 %   11.9% 11.6% 15.7% 20.7% 7.1% 6.2% 0.0% 0.0%   ROI %   13.6% 13.5% 18.0% 25.0% 8.4% 7.3% 0.0% 0.0%   ROE %   23.7% 19.8% 24.3% 25.8% 8.0% 7.1% 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 %   37.0% 48.4% 46.7% 69.1% 53.3% 41.0% 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, %   334.7% 264.3% 236.2% 27.0% 435.5% 700.5% 0.0% 0.0%   Gearing %   117.4% 81.6% 80.0% 12.2% 63.0% 97.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 1.4% 2.2% 5.1% 3.9% 5.1% 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   1.0 1.0 1.3 2.0 1.6 1.4 0.0 0.0   Current Ratio   1.2 1.5 1.6 2.7 1.9 1.6 0.0 0.0   Cash and cash equivalent   116.0 128.8 120.7 244.4 293.6 262.5 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   1,727.3 2,515.3 4,212.1 6,334.0 7,018.6 8,095.3 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  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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0