Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anders Friis Holding 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   17.7% 17.7% 5.9% 4.0% 2.7% 2.6% 18.6% 18.6%   Credit score (0-100)   9 8 38 49 59 61 7 7   Credit rating   B B BBB BBB BBB BBB B B   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)  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 0 156 330 34 239 239 239   Gross profit   0.0 -2.1 146 319 18.8 229 0.0 0.0   EBITDA   -1.4 -2.1 146 319 18.8 229 0.0 0.0   EBIT   -1.4 -2.1 146 319 18.8 229 0.0 0.0   Pre-tax profit (PTP)   -1.4 -2.2 145.5 318.3 11.5 224.0 0.0 0.0   Net earnings   -1.4 -2.2 147.9 320.9 16.4 227.3 0.0 0.0   Pre-tax profit without non-rec. items   -1.4 -2.2 145 318 11.5 224 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -2.1 -4.3 425 688 692 858 110 110   Interest-bearing liabilities   0.0 0.0 6.0 30.0 59.3 56.5 0.0 0.0   Balance sheet total (assets)   0.6 0.5 482 818 759 992 110 110   Net Debt   -0.6 -0.5 5.6 30.0 55.7 54.0 -110 -110     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 0 156 330 34 239 239 239   Net sales growth   0.0% 0.0% 0.0% 111.0% -89.8% 606.7% 0.0% 0.0%   Gross profit   0.0 -2.1 146 319 18.8 229 0.0 0.0   Gross profit growth   -100.0% 0.0% 0.0% 119.0% -94.1% 1,117.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   1 0 482 818 759 992 110 110   Balance sheet change%   0.2% -21.4% 104,723.3% 69.6% -7.3% 30.8% -88.9% 0.0%   Added value   -1.4 -2.1 145.7 318.9 18.8 228.6 0.0 0.0   Added value %   0.0% 0.0% 93.1% 96.6% 55.5% 95.6% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 1.0 -1.0 1.0 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% 93.1% 96.6% 55.5% 95.6% 0.0% 0.0%   EBIT %   0.0% 0.0% 93.1% 96.6% 55.5% 95.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 94.6% 97.2% 48.6% 95.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 94.6% 97.2% 48.6% 95.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 93.0% 96.4% 34.0% 93.7% 0.0% 0.0%   ROA %   -73.0% -56.8% 59.8% 49.1% 2.5% 26.1% 0.0% 0.0%   ROI %   0.0% 0.0% 67.7% 55.6% 2.6% 27.4% 0.0% 0.0%   ROE %   -245.9% -427.9% 69.6% 57.7% 2.4% 29.3% 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 %   -78.2% -90.4% 88.0% 84.1% 91.2% 86.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 36.9% 39.3% 196.8% 56.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 36.6% 39.3% 186.1% 55.0% -45.9% -45.9%   Net int. bear. debt to EBITDA, %   40.7% 21.6% 3.8% 9.4% 296.6% 23.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.4% 4.4% 8.6% 6.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.5% 4.9% 17.6% 8.0% 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   0.2 0.1 0.8 0.8 0.2 0.5 0.0 0.0   Current Ratio   0.2 0.1 0.8 0.8 0.2 0.5 0.0 0.0   Cash and cash equivalent   0.6 0.5 0.5 0.0 3.6 2.4 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)   0.0 214.7 203.7 213.1 169.8 262.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 28.7% 32.7% 43.0% 29.3% 45.9% 45.9%   Net working capital   -2.1 -4.3 -12.8 -22.0 -52.0 -63.8 0.0 0.0   Net working capital %   0.0% 0.0% -8.2% -6.7% -153.8% -26.7% 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 0 156 330 34 239 0 0   Added value / employee   -1 -2 146 319 19 229 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1 -2 146 319 19 229 0 0   EBIT / employee   -1 -2 146 319 19 229 0 0   Net earnings / employee   -1 -2 148 321 16 227 0 0