Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Oddervej 57 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 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.9% 1.1% 1.1% 1.4% 1.3% 1.0% 19.4% 19.4%   Credit score (0-100)   90 85 84 76 79 85 6 6   Credit rating   A A A A A A B B   Credit limit (kDKK)   66.3 15.5 26.8 4.4 17.7 109.8 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 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   407 413 500 838 558 674 0.0 0.0   EBITDA   407 413 500 838 558 674 0.0 0.0   EBIT   1,107 413 500 838 558 747 0.0 0.0   Pre-tax profit (PTP)   735.1 46.1 121.9 -48.1 1,431.1 289.2 0.0 0.0   Net earnings   573.4 35.9 95.1 33.7 1,118.4 227.8 0.0 0.0   Pre-tax profit without non-rec. items   735 46.1 122 -48.1 1,431 289 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   16,500 16,500 16,500 16,500 16,500 17,000 0.0 0.0   Shareholders equity total   430 129 224 258 1,376 1,604 53.8 53.8   Interest-bearing liabilities   15,943 16,320 16,562 15,935 14,503 14,815 0.0 0.0   Balance sheet total (assets)   16,773 16,859 17,223 16,508 16,500 17,006 53.8 53.8   Net Debt   15,943 16,216 16,258 15,935 14,503 14,815 -53.8 -53.8     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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   407 413 500 838 558 674 0.0 0.0   Gross profit growth   0.0% 1.4% 21.2% 67.6% -33.5% 20.8% -100.0% 0.0%   Employees   0 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   16,773 16,859 17,223 16,508 16,500 17,006 54 54   Balance sheet change%   5.9% 0.5% 2.2% -4.1% -0.0% 3.1% -99.7% 0.0%   Added value   1,107.5 412.7 500.3 838.3 557.7 747.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   900 0 0 0 0 500 -17,000 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 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   272.1% 100.0% 100.0% 100.0% 100.0% 110.9% 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 %   6.8% 2.6% 3.2% 5.0% 11.0% 4.5% 0.0% 0.0%   ROI %   6.9% 2.6% 3.2% 5.1% 11.2% 4.5% 0.0% 0.0%   ROE %   7.0% 12.9% 53.9% 14.0% 136.9% 15.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   17.3% 16.0% 16.8% 1.6% 8.3% 9.4% 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, %   3,917.3% 3,929.1% 3,249.5% 1,900.9% 2,600.4% 2,198.9% 0.0% 0.0%   Gearing %   3,707.5% 12,676.2% 7,398.9% 6,187.8% 1,054.0% 923.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.4% 2.5% 5.5% 2.5% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.6 103.5 304.2 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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   -5,564.8 -5,876.4 -5,755.4 -629.1 -523.1 -386.9 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 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 413 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 413 0 0 0 0 0 0   EBIT / employee   0 413 0 0 0 0 0 0   Net earnings / employee   0 36 0 0 0 0 0 0