Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Andersen og Nellemann Ejendomme 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  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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.5% 1.7% 1.4% 1.4% 1.2% 1.2% 8.3% 8.3%   Credit score (0-100)   78 73 76 78 81 83 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   33.5 5.3 49.2 85.7 288.3 314.4 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   1,844 729 1,838 2,152 1,744 2,322 0.0 0.0   EBITDA   1,844 729 1,838 2,152 1,744 2,322 0.0 0.0   EBIT   3,173 779 2,968 3,471 2,650 3,766 0.0 0.0   Pre-tax profit (PTP)   1,626.3 613.1 1,679.6 1,892.0 950.0 1,187.6 0.0 0.0   Net earnings   1,266.1 477.0 1,308.7 1,471.0 738.4 927.5 0.0 0.0   Pre-tax profit without non-rec. items   2,955 663 2,810 3,210 1,856 2,632 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   22,480 22,530 23,670 28,150 29,056 30,500 0.0 0.0   Shareholders equity total   4,715 5,191 6,500 7,971 8,710 9,637 9,137 9,137   Interest-bearing liabilities   16,516 15,969 16,772 18,021 17,999 18,410 0.0 0.0   Balance sheet total (assets)   22,628 22,619 25,140 28,182 29,108 30,572 9,137 9,137   Net Debt   16,368 15,880 15,303 17,990 17,986 18,406 -9,137 -9,137     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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,844 729 1,838 2,152 1,744 2,322 0.0 0.0   Gross profit growth   120.4% -60.5% 152.2% 17.1% -19.0% 33.1% -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)   22,628 22,619 25,140 28,182 29,108 30,572 9,137 9,137   Balance sheet change%   65.7% -0.0% 11.1% 12.1% 3.3% 5.0% -70.1% 0.0%   Added value   3,172.7 778.8 2,968.1 3,470.5 2,650.0 3,766.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,087 50 1,140 4,480 906 1,444 -30,500 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  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 (%)   172.1% 106.9% 161.5% 161.2% 151.9% 162.2% 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 %   17.5% 3.4% 12.4% 13.0% 9.3% 12.6% 0.0% 0.0%   ROI %   17.7% 3.5% 12.7% 13.3% 9.4% 12.8% 0.0% 0.0%   ROE %   31.0% 9.6% 22.4% 20.3% 8.9% 10.1% 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 %   20.8% 23.0% 25.9% 28.3% 29.9% 31.5% 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, %   887.7% 2,178.8% 832.5% 835.8% 1,031.3% 792.7% 0.0% 0.0%   Gearing %   350.3% 307.6% 258.0% 226.1% 206.7% 191.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 0.7% 1.0% 1.5% 4.4% 6.2% 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   0.1 0.1 1.2 0.0 0.0 0.2 0.0 0.0   Current Ratio   0.1 0.1 1.2 0.0 0.0 0.2 0.0 0.0   Cash and cash equivalent   148.1 89.2 1,469.7 31.5 13.2 3.8 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   -1,078.7 -960.8 218.8 -1,036.2 -1,020.4 -379.8 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