Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ERENFRED PEDERSEN 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% 1.3% 1.3%   Bankruptcy risk   1.9% 1.9% 1.9% 1.9% 0.7% 0.5% 7.4% 7.4%   Credit score (0-100)   71 71 69 68 95 99 33 33   Credit rating   A A A A AA AAA BB BB   Credit limit (kDKK)   4.5 3.9 3.6 5.1 3,724.6 4,154.1 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   0.0 0.0 0.0 0.0 34,271 34,824 0.0 0.0   EBITDA   4,864 3,274 2,137 7,822 10,763 10,826 0.0 0.0   EBIT   4,864 3,274 2,137 7,822 9,604 9,525 0.0 0.0   Pre-tax profit (PTP)   3,723.0 2,334.0 1,604.0 6,015.0 9,377.0 9,402.0 0.0 0.0   Net earnings   3,723.0 2,334.0 1,604.0 6,015.0 7,267.0 7,307.1 0.0 0.0   Pre-tax profit without non-rec. items   4,864 3,274 2,137 7,822 9,377 9,402 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   0.0 0.0 0.0 0.0 4,156 4,653 0.0 0.0   Shareholders equity total   18,618 17,452 19,055 25,070 28,337 30,644 24,644 24,644   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,468 8,019 0.0 0.0   Balance sheet total (assets)   58,700 61,750 56,367 65,420 64,133 68,651 24,644 24,644   Net Debt   0.0 0.0 0.0 0.0 -181 7,960 -24,644 -24,644     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   0.0 0.0 0.0 0.0 34,271 34,824 0.0 0.0   Gross profit growth   -100.0% 0.0% 0.0% 0.0% 0.0% 1.6% -100.0% 0.0%   Employees   0 0 0 0 40 40 0 0   Employee growth %   -100.0% 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)   58,700 61,750 56,367 65,420 64,133 68,651 24,644 24,644   Balance sheet change%   -4.5% 5.2% -8.7% 16.1% -2.0% 7.0% -64.1% 0.0%   Added value   4,864.0 3,274.0 2,137.0 7,822.0 9,604.0 10,826.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,391 0 0 0 2,997 -804 -4,653 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 (%)   0.0% 0.0% 0.0% 0.0% 28.0% 27.4% 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 %   8.1% 5.4% 3.6% 12.8% 15.0% 14.8% 0.0% 0.0%   ROI %   11.1% 5.4% 3.6% 12.8% 19.4% 25.4% 0.0% 0.0%   ROE %   17.1% 12.9% 8.8% 27.3% 27.2% 24.8% 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 %   100.0% 100.0% 100.0% 100.0% 44.2% 44.6% 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, %   0.0% 0.0% 0.0% 0.0% -1.7% 73.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 5.2% 26.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 43.5% 8.6% 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   0.0 0.0 0.0 0.0 0.9 0.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.9 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,649.0 59.5 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   0.0 0.0 0.0 0.0 28,697.0 30,177.0 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 0 240 271 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 269 271 0 0   EBIT / employee   0 0 0 0 240 238 0 0   Net earnings / employee   0 0 0 0 182 183 0 0