Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANDERS BRØNDUM EJENDOMME II 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.5% 2.7% 1.6% 1.3% 1.5% 1.4% 8.2% 8.2%   Credit score (0-100)   64 60 74 80 75 79 30 30   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 38.4 221.9 46.8 123.2 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   625 571 669 776 638 653 0.0 0.0   EBITDA   625 571 669 776 638 653 0.0 0.0   EBIT   -200 -4.3 7,205 1,010 409 745 0.0 0.0   Pre-tax profit (PTP)   -357.8 -267.9 7,154.0 961.0 378.1 735.4 0.0 0.0   Net earnings   -279.1 -209.0 5,580.1 749.5 294.9 573.6 0.0 0.0   Pre-tax profit without non-rec. items   -358 -268 7,154 961 378 735 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   17,093 16,625 23,350 23,586 23,357 23,485 0.0 0.0   Shareholders equity total   6,415 6,206 11,786 12,536 12,831 13,404 13,204 13,204   Interest-bearing liabilities   13,912 13,262 12,409 11,550 10,685 9,814 0.0 0.0   Balance sheet total (assets)   22,246 21,256 27,561 27,475 26,817 26,612 13,204 13,204   Net Debt   13,133 12,557 12,341 11,514 10,607 9,739 -13,204 -13,204     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   625 571 669 776 638 653 0.0 0.0   Gross profit growth   -16.8% -8.7% 17.2% 15.9% -17.7% 2.3% -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)   22,246 21,256 27,561 27,475 26,817 26,612 13,204 13,204   Balance sheet change%   -4.9% -4.5% 29.7% -0.3% -2.4% -0.8% -50.4% 0.0%   Added value   -199.9 -4.3 7,204.8 1,010.4 409.3 745.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -825 -468 6,725 236 -229 127 -23,485 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 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 (%)   -32.0% -0.8% 1,076.7% 130.2% 64.1% 114.1% 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 %   -0.4% 0.5% 29.9% 4.0% 1.9% 3.2% 0.0% 0.0%   ROI %   -0.4% 0.5% 30.1% 4.0% 1.9% 3.3% 0.0% 0.0%   ROE %   -4.3% -3.3% 62.0% 6.2% 2.3% 4.4% 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 %   28.8% 29.2% 42.8% 45.6% 47.8% 50.4% 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, %   2,101.1% 2,200.3% 1,844.4% 1,484.2% 1,661.8% 1,491.6% 0.0% 0.0%   Gearing %   216.9% 213.7% 105.3% 92.1% 83.3% 73.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 2.7% 1.1% 1.1% 1.1% 1.1% 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   5.4 4.8 3.9 3.8 3.4 2.8 0.0 0.0   Current Ratio   5.4 4.8 3.9 3.8 3.4 2.8 0.0 0.0   Cash and cash equivalent   779.2 704.5 67.5 36.1 78.4 75.3 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   4,198.9 3,664.8 3,132.9 2,869.7 2,436.7 1,990.2 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 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