Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anders Driver 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0%   Bankruptcy risk   51.0% 8.4% 5.8% 8.3% 4.1% 3.5% 16.6% 16.2%   Credit score (0-100)   0 30 39 28 49 53 11 11   Credit rating   C BB BBB BB 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -1.5 453 586 599 365 0.0 0.0   EBITDA   0.0 -1.5 134 89.7 245 103 0.0 0.0   EBIT   0.0 -1.5 127 20.4 193 70.1 0.0 0.0   Pre-tax profit (PTP)   0.0 -72.5 98.3 20.4 192.8 70.1 0.0 0.0   Net earnings   0.0 -72.5 90.6 18.2 151.3 54.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -1.5 98.3 20.4 193 70.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   0.0 284 328 259 207 176 0.0 0.0   Shareholders equity total   0.0 -72.5 18.1 36.4 188 242 148 148   Interest-bearing liabilities   0.0 321 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 329 491 477 504 493 148 148   Net Debt   -0.0 -15.4 -129 -110 -111 -73.8 -148 -148     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   0.0 -1.5 453 586 599 365 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 29.3% 2.3% -39.0% -100.0% 0.0%   Employees   0 2 1 2 0 0 0 0   Employee growth %   0.0% 0.0% -50.0% 100.0% -100.0% 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)   0 329 491 477 504 493 148 148   Balance sheet change%   0.0% 32,942,100.0% 49.1% -2.8% 5.6% -2.2% -70.1% 0.0%   Added value   0.0 -1.5 134.0 89.7 262.1 103.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 284 37 -139 -104 -64 -176 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   0.0% 100.0% 28.1% 3.5% 32.2% 19.2% 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 %   0.0% -0.4% 28.5% 4.2% 39.3% 14.1% 0.0% 0.0%   ROI %   0.0% -0.2% 37.8% 51.3% 156.6% 30.7% 0.0% 0.0%   ROE %   0.0% -22.0% 52.1% 66.9% 135.1% 25.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   100.0% -18.0% 3.7% 7.6% 37.2% 49.2% 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, %   0.0% 1,006.2% -96.1% -122.1% -45.4% -71.3% 0.0% 0.0%   Gearing %   0.0% -442.5% 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% 18.1% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.0 0.6 0.3 0.4 0.9 1.2 0.0 0.0   Current Ratio   0.0 0.6 0.3 0.4 0.9 1.2 0.0 0.0   Cash and cash equivalent   0.0 15.4 128.8 109.5 111.2 73.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   0.0 -35.5 -325.6 -241.0 -37.8 51.5 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -1 134 45 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -1 134 45 0 0 0 0   EBIT / employee   0 -1 127 10 0 0 0 0   Net earnings / employee   0 -36 91 9 0 0 0 0