Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANDERSEN ERHVERVSUDLEJNING 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  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% 0.3% 0.3%   Bankruptcy risk   1.4% 1.3% 1.2% 1.6% 2.0% 2.3% 8.3% 8.3%   Credit score (0-100)   79 81 81 73 68 64 29 29   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   10.4 31.8 57.1 3.8 0.5 0.4 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   567 703 569 678 952 11,461 0.0 0.0   EBITDA   567 690 569 678 952 11,461 0.0 0.0   EBIT   567 689 536 617 918 11,303 0.0 0.0   Pre-tax profit (PTP)   497.9 649.8 497.3 644.0 876.3 11,156.6 0.0 0.0   Net earnings   390.4 516.0 412.1 513.9 679.0 8,741.2 0.0 0.0   Pre-tax profit without non-rec. items   498 650 497 644 876 11,157 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   3,600 3,848 3,815 3,916 3,933 8,172 0.0 0.0   Shareholders equity total   1,444 1,960 2,372 1,886 2,565 11,306 8,456 8,456   Interest-bearing liabilities   2,341 2,212 2,082 1,951 1,825 0.0 0.0 0.0   Balance sheet total (assets)   3,956 4,291 4,733 4,638 7,998 11,834 8,456 8,456   Net Debt   2,012 1,797 1,192 1,669 1,185 -3,106 -8,456 -8,456     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   567 703 569 678 952 11,461 0.0 0.0   Gross profit growth   2.2% 24.0% -19.1% 19.2% 40.4% 1,104.4% -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)   3,956 4,291 4,733 4,638 7,998 11,834 8,456 8,456   Balance sheet change%   6.8% 8.5% 10.3% -2.0% 72.4% 48.0% -28.5% 0.0%   Added value   566.8 690.0 568.8 677.9 978.5 11,460.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 247 -66 40 -18 4,082 -8,172 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 (%)   100.0% 98.0% 94.2% 91.0% 96.4% 98.6% 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 %   14.1% 16.7% 11.9% 14.5% 14.5% 114.0% 0.0% 0.0%   ROI %   14.8% 17.2% 12.3% 16.3% 22.2% 143.7% 0.0% 0.0%   ROE %   31.3% 30.3% 19.0% 24.1% 30.5% 126.0% 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 %   36.5% 45.7% 50.1% 40.7% 32.1% 95.5% 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, %   355.0% 260.4% 209.5% 246.1% 124.5% -27.1% 0.0% 0.0%   Gearing %   162.1% 112.8% 87.8% 103.4% 71.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.7% 1.8% 1.6% 2.1% 16.0% 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   1.1 2.0 2.3 0.8 1.1 7.1 0.0 0.0   Current Ratio   1.1 2.0 2.3 0.8 1.1 7.2 0.0 0.0   Cash and cash equivalent   328.8 415.0 890.8 282.2 639.7 3,105.8 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   29.3 210.9 499.7 -190.8 366.1 3,150.6 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