Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANDVENDECK POWER EUROPE 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  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e N/A Bankruptcy risk for industry   2.2% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 2.5% 2.2% 4.9% 5.7% 7.9% 21.0% 20.6%   Credit score (0-100)   0 64 68 46 41 31 4 4   Credit rating   N/A BBB BBB BBB BBB BB B B   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)  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 736 868 124 175 79.9 0.0 0.0   EBITDA   0.0 382 474 72.1 115 31.7 0.0 0.0   EBIT   0.0 355 405 3.4 46.3 -37.0 0.0 0.0   Pre-tax profit (PTP)   0.0 354.6 409.5 7.6 42.5 -37.0 0.0 0.0   Net earnings   0.0 275.5 318.1 5.3 32.1 -29.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 355 409 7.6 42.5 -37.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e N/A Tangible assets total   0.0 317 248 179 110 41.6 0.0 0.0   Shareholders equity total   0.0 747 765 271 303 274 47.6 47.6   Interest-bearing liabilities   0.0 0.0 0.0 1.0 1.0 8.4 0.0 0.0   Balance sheet total (assets)   0.0 1,600 1,143 386 414 461 47.6 47.6   Net Debt   0.0 -531 -774 -146 -187 -291 -47.6 -47.6     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e 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   0.0 736 868 124 175 79.9 0.0 0.0   Gross profit growth   0.0% 0.0% 18.0% -85.7% 40.8% -54.4% -100.0% 0.0%   Employees   0 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)   0 1,600 1,143 386 414 461 48 48   Balance sheet change%   0.0% 0.0% -28.6% -66.2% 7.1% 11.3% -89.7% 0.0%   Added value   0.0 382.0 473.6 72.1 115.1 31.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 290 -138 -138 -138 -138 -42 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 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e 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% 48.2% 46.6% 2.7% 26.4% -46.3% 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% 22.2% 30.3% 1.0% 11.6% -8.2% 0.0% 0.0%   ROI %   0.0% 46.6% 53.9% 1.5% 15.8% -12.2% 0.0% 0.0%   ROE %   0.0% 36.9% 42.1% 1.0% 11.2% -10.1% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e N/A Equity ratio %   0.0% 46.7% 66.9% 70.0% 73.2% 59.4% 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, %   0.0% -138.9% -163.5% -202.4% -162.5% -918.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.4% 0.3% 3.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 43.7% 390.5% 23.5% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e N/A Quick Ratio   0.0 1.5 2.3 2.0 3.1 2.3 0.0 0.0   Current Ratio   0.0 1.5 2.5 2.1 3.3 2.3 0.0 0.0   Cash and cash equivalent   0.0 530.6 774.4 146.9 188.0 299.9 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e 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   0.0 440.4 122.4 101.7 208.2 229.8 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  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 382 474 72 115 32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 382 474 72 115 32 0 0   EBIT / employee   0 355 405 3 46 -37 0 0   Net earnings / employee   0 275 318 5 32 -29 0 0