Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ØLSTYKKE ERHVERVSUDLEJNING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.0% 1.5% 1.5% 1.5% 1.3% 1.1% 8.5% 8.3%   Credit score (0-100)   71 76 75 76 79 85 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.6 16.0 29.7 29.8 124.5 368.0 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   1,719 1,942 1,409 1,218 1,540 1,378 0.0 0.0   EBITDA   1,719 1,942 1,409 1,218 1,540 1,378 0.0 0.0   EBIT   1,706 2,179 1,984 1,433 1,521 1,658 0.0 0.0   Pre-tax profit (PTP)   1,280.3 1,727.6 1,740.4 1,028.0 1,264.2 1,357.7 0.0 0.0   Net earnings   999.4 1,113.6 1,365.1 799.0 983.6 1,057.5 0.0 0.0   Pre-tax profit without non-rec. items   1,280 1,728 1,740 1,028 1,264 1,358 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   22,537 22,774 23,455 23,670 23,651 23,932 0.0 0.0   Shareholders equity total   2,860 3,974 5,339 6,138 6,922 7,329 7,204 7,204   Interest-bearing liabilities   17,281 15,995 16,382 15,661 14,929 14,187 0.0 0.0   Balance sheet total (assets)   22,556 23,042 24,048 24,413 24,748 24,758 7,204 7,204   Net Debt   17,281 15,755 15,803 14,936 13,853 13,492 -7,204 -7,204     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,719 1,942 1,409 1,218 1,540 1,378 0.0 0.0   Gross profit growth   -22.5% 13.0% -27.4% -13.6% 26.5% -10.5% -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)   22,556 23,042 24,048 24,413 24,748 24,758 7,204 7,204   Balance sheet change%   -0.5% 2.2% 4.4% 1.5% 1.4% 0.0% -70.9% 0.0%   Added value   1,719.3 2,192.3 2,009.1 1,467.6 1,554.9 1,677.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,068 2,307 -387 181 -38 262 -23,932 0   Net sales trend   -1.0 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  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 (%)   99.2% 112.2% 140.8% 117.7% 98.8% 120.4% 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 %   7.5% 9.6% 10.1% 5.9% 6.7% 7.0% 0.0% 0.0%   ROI %   8.0% 10.4% 10.7% 6.1% 7.0% 7.2% 0.0% 0.0%   ROE %   42.3% 32.6% 29.3% 13.9% 15.1% 14.8% 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 %   12.7% 17.3% 22.2% 25.1% 28.0% 29.6% 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, %   1,005.1% 811.2% 1,121.5% 1,226.7% 899.6% 979.3% 0.0% 0.0%   Gearing %   604.1% 402.5% 306.8% 255.1% 215.7% 193.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.7% 4.0% 2.5% 2.5% 2.5% 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   0.0 0.1 0.4 0.5 0.7 0.5 0.0 0.0   Current Ratio   0.0 0.1 0.4 0.5 0.7 0.5 0.0 0.0   Cash and cash equivalent   0.0 240.0 579.0 724.4 1,076.1 694.8 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   -3,187.6 -2,630.1 -969.6 -888.2 -1,431.7 -1,529.8 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 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