Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ALLAN OLESEN GULVBELÆGNING EFTF 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6%   Bankruptcy risk   6.4% 4.7% 6.3% 2.8% 5.8% 3.1% 10.7% 10.5%   Credit score (0-100)   38 46 37 57 39 56 23 23   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,461 6,580 7,387 8,041 7,336 6,304 0.0 0.0   EBITDA   -681 1,254 566 1,133 816 -258 0.0 0.0   EBIT   -916 1,060 400 994 659 -405 0.0 0.0   Pre-tax profit (PTP)   -1,180.9 788.3 284.5 940.6 546.0 -582.3 0.0 0.0   Net earnings   -934.5 609.5 210.4 721.0 401.2 -468.1 0.0 0.0   Pre-tax profit without non-rec. items   -1,181 788 285 941 546 -582 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,909 1,649 1,565 1,423 1,470 2,624 0.0 0.0   Shareholders equity total   367 977 1,187 1,908 1,909 2,100 1,016 1,016   Interest-bearing liabilities   4,328 2,525 1,921 1,393 3,018 2,259 0.0 0.0   Balance sheet total (assets)   7,586 6,777 7,668 7,365 9,904 7,656 1,016 1,016   Net Debt   3,852 1,998 1,393 578 2,427 1,633 -1,016 -1,016     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   7,461 6,580 7,387 8,041 7,336 6,304 0.0 0.0   Gross profit growth   -10.8% -11.8% 12.3% 8.8% -8.8% -14.1% -100.0% 0.0%   Employees   19 15 15 15 13 13 0 0   Employee growth %   5.6% -21.1% 0.0% 0.0% -13.3% 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)   7,586 6,777 7,668 7,365 9,904 7,656 1,016 1,016   Balance sheet change%   -9.0% -10.7% 13.1% -4.0% 34.5% -22.7% -86.7% 0.0%   Added value   -681.2 1,253.7 566.0 1,133.2 798.5 -257.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -316 -454 -249 -282 -110 48 -706 -959   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -12.3% 16.1% 5.4% 12.4% 9.0% -6.4% 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 %   -11.4% 15.1% 6.5% 14.9% 9.5% -4.0% 0.0% 0.0%   ROI %   -17.6% 26.1% 13.5% 32.6% 18.8% -7.0% 0.0% 0.0%   ROE %   -112.0% 90.7% 19.5% 46.6% 21.0% -23.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   4.8% 14.4% 15.5% 25.9% 19.3% 27.4% 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, %   -565.5% 159.4% 246.1% 51.0% 297.4% -634.1% 0.0% 0.0%   Gearing %   1,179.2% 258.6% 161.8% 73.0% 158.1% 107.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 8.7% 8.4% 10.9% 12.5% 8.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 0.8 0.8 1.0 1.0 0.8 0.0 0.0   Current Ratio   0.8 1.0 1.0 1.2 1.1 1.0 0.0 0.0   Cash and cash equivalent   476.2 527.2 527.8 815.6 590.9 626.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,075.4 -194.5 131.3 921.9 864.3 12.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -36 84 38 76 61 -20 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -36 84 38 76 63 -20 0 0   EBIT / employee   -48 71 27 66 51 -31 0 0   Net earnings / employee   -49 41 14 48 31 -36 0 0