Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anders Skorstengaard 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   1.0% 3.8% 0.9% 6.9% 13.6% 4.2% 7.7% 7.7%   Credit score (0-100)   88 52 88 34 16 47 32 32   Credit rating   A BBB A BBB BB BBB BB BB   Credit limit (kDKK)   703.0 0.0 940.9 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   3,331 -873 1,861 -8,229 -3,831 15,117 15,117 15,117   Gross profit   3,327 -882 1,852 -8,235 -3,843 15,148 0.0 0.0   EBITDA   3,304 -1,002 1,762 -8,247 -3,843 15,148 0.0 0.0   EBIT   3,304 -1,002 1,762 -8,247 -3,843 15,148 0.0 0.0   Pre-tax profit (PTP)   3,360.0 -866.0 1,924.0 -8,294.0 -4,132.0 15,364.2 0.0 0.0   Net earnings   3,356.0 -868.0 1,910.0 -8,294.0 -4,132.0 15,364.2 0.0 0.0   Pre-tax profit without non-rec. items   3,360 -866 1,924 -8,294 -4,132 15,364 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   10,533 8,142 12,301 5,519 1,226 16,175 8,810 8,810   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,567 8,265 12,461 5,550 1,235 17,984 8,810 8,810   Net Debt   -1.0 -18.0 -1,108 -985 -1,233 -16,145 -8,810 -8,810     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   3,331 -873 1,861 -8,229 -3,831 15,117 15,117 15,117   Net sales growth   -0.9% -126.2% -313.2% -542.2% -53.4% -494.6% 0.0% 0.0%   Gross profit   3,327 -882 1,852 -8,235 -3,843 15,148 0.0 0.0   Gross profit growth   -1.1% 0.0% 0.0% 0.0% 53.3% 0.0% -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)   10,567 8,265 12,461 5,550 1,235 17,984 8,810 8,810   Balance sheet change%   43.4% -21.8% 50.8% -55.5% -77.7% 1,356.2% -51.0% 0.0%   Added value   3,304.0 -1,002.0 1,762.0 -8,247.0 -3,843.0 15,148.3 0.0 0.0   Added value %   99.2% 114.8% 94.7% 100.2% 100.3% 100.2% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   99.2% 114.8% 94.7% 100.2% 100.3% 100.2% 0.0% 0.0%   EBIT %   99.2% 0.0% 94.7% 0.0% 0.0% 100.2% 0.0% 0.0%   EBIT to gross profit (%)   99.3% 113.6% 95.1% 100.1% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   100.8% 99.4% 102.6% 100.8% 107.9% 101.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   100.8% 99.4% 102.6% 100.8% 107.9% 101.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   100.9% 99.2% 103.4% 100.8% 107.9% 101.6% 0.0% 0.0%   ROA %   37.5% -9.2% 18.6% -90.8% -112.5% 159.9% 0.0% 0.0%   ROI %   37.7% -9.2% 18.9% -91.7% -113.2% 176.6% 0.0% 0.0%   ROE %   37.7% -9.3% 18.7% -93.1% -122.5% 176.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   99.7% 98.5% 98.7% 99.4% 99.3% 89.9% 100.0% 100.0%   Relative indebtedness %   1.0% -14.1% 8.6% -0.4% -0.2% 12.0% 0.0% 0.0%   Relative net indebtedness %   1.0% -12.0% -50.9% 11.6% 31.9% -94.8% -58.3% -58.3%   Net int. bear. debt to EBITDA, %   -0.0% 1.8% -62.9% 11.9% 32.1% -106.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   28.0 15.7 12.3 55.4 137.2 8.9 0.0 0.0   Current Ratio   28.0 15.7 12.3 55.4 137.2 8.9 0.0 0.0   Cash and cash equivalent   1.0 18.0 1,108.0 985.0 1,233.0 16,145.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 0.0 182.5 100,565.2 0.0 0.0   Current assets / Net sales %   28.5% -221.8% 105.7% -20.9% -32.2% 106.8% 58.3% 58.3%   Net working capital   917.0 1,813.0 1,807.0 796.0 644.0 13,543.0 0.0 0.0   Net working capital %   27.5% -207.7% 97.1% -9.7% -16.8% 89.6% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   3,331 -873 1,861 -8,229 -3,831 15,117 0 0   Added value / employee   3,304 -1,002 1,762 -8,247 -3,843 15,148 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,304 -1,002 1,762 -8,247 -3,843 15,148 0 0   EBIT / employee   3,304 -1,002 1,762 -8,247 -3,843 15,148 0 0   Net earnings / employee   3,356 -868 1,910 -8,294 -4,132 15,364 0 0