Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANDERSEN & LEIDORF 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   7.7% 1.7% 2.0% 2.0% 1.5% 1.1% 11.7% 11.7%   Credit score (0-100)   33 75 69 68 76 82 20 20   Credit rating   BB A A A A A BB BB   Credit limit (kDKK)   0.0 3.2 1.0 0.6 15.0 156.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3.8 3,323 5,323 5,069 4,352 5,019 0.0 0.0   EBITDA   1.3 1,059 2,989 2,504 1,600 2,162 0.0 0.0   EBIT   1.2 891 2,797 2,265 1,337 1,836 0.0 0.0   Pre-tax profit (PTP)   1.1 818.0 2,781.0 2,562.0 1,330.0 1,836.6 0.0 0.0   Net earnings   0.9 639.0 2,168.0 1,998.0 1,036.0 1,432.8 0.0 0.0   Pre-tax profit without non-rec. items   1.1 818 2,781 2,562 1,330 1,837 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.4 572 380 1,046 877 851 0.0 0.0   Shareholders equity total   1.4 1,172 2,710 1,647 1,783 2,315 605 605   Interest-bearing liabilities   0.0 10.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2.6 2,209 4,609 2,847 2,832 3,767 605 605   Net Debt   -1.2 -909 -3,221 -847 -938 -1,310 -605 -605     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   3.8 3,323 5,323 5,069 4,352 5,019 0.0 0.0   Gross profit growth   -99.9% 86,594.5% 60.2% -4.8% -14.1% 15.3% -100.0% 0.0%   Employees   5 4 4 4 5 5 0 0   Employee growth %   0.0% -20.0% 0.0% 0.0% 25.0% 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)   3 2,209 4,609 2,847 2,832 3,767 605 605   Balance sheet change%   -99.9% 85,719.7% 108.6% -38.2% -0.5% 33.0% -83.9% 0.0%   Added value   1.3 1,059.0 2,989.0 2,504.0 1,576.0 2,161.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -155 404 -384 427 -432 -352 -851 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   31.0% 26.8% 52.5% 44.7% 30.7% 36.6% 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 %   0.1% 80.6% 82.0% 69.2% 47.1% 55.7% 0.0% 0.0%   ROI %   0.1% 133.1% 138.2% 118.0% 77.0% 87.7% 0.0% 0.0%   ROE %   0.1% 108.9% 111.7% 91.7% 60.4% 69.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   53.3% 53.1% 58.8% 57.9% 63.0% 61.5% 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, %   -91.5% -85.8% -107.8% -33.8% -58.6% -60.6% 0.0% 0.0%   Gearing %   0.0% 0.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1,460.0% 320.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.4 1.3 2.0 1.1 1.5 1.9 0.0 0.0   Current Ratio   1.8 1.8 2.2 1.5 1.9 2.1 0.0 0.0   Cash and cash equivalent   1.2 919.0 3,221.0 847.0 938.0 1,310.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1.0 725.0 2,300.0 588.0 900.0 1,499.3 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 265 747 626 315 432 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 265 747 626 320 432 0 0   EBIT / employee   0 223 699 566 267 367 0 0   Net earnings / employee   0 160 542 500 207 287 0 0