Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASHØJ VESTERGÅRD 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 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   1.6% 0.6% 0.8% 1.5% 0.7% 0.7% 8.1% 8.1%   Credit score (0-100)   77 98 92 76 94 95 30 30   Credit rating   A AA AA A AA AA BB BB   Credit limit (kDKK)   26.2 1,454.2 1,336.4 72.9 1,359.9 1,516.8 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 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,894 2,104 2,002 1,981 1,847 2,069 0.0 0.0   EBITDA   1,894 2,101 2,002 1,981 1,845 1,784 0.0 0.0   EBIT   682 888 769 749 613 1,735 0.0 0.0   Pre-tax profit (PTP)   -1,988.3 2,788.6 406.6 -1,120.3 903.0 58.6 0.0 0.0   Net earnings   -2,124.2 3,022.5 456.4 -1,124.2 857.0 581.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,988 2,789 407 -1,120 903 58.6 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   45,549 48,924 47,878 46,646 45,414 50,518 0.0 0.0   Shareholders equity total   11,144 14,166 14,623 13,498 14,355 14,936 14,811 14,811   Interest-bearing liabilities   34,488 38,877 36,471 35,236 34,113 36,458 0.0 0.0   Balance sheet total (assets)   51,631 58,730 56,596 53,975 52,430 55,650 14,811 14,811   Net Debt   34,482 38,843 36,374 35,137 34,017 36,392 -14,811 -14,811     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   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   1,894 2,104 2,002 1,981 1,847 2,069 0.0 0.0   Gross profit growth   15.5% 11.1% -4.9% -1.0% -6.8% 12.0% -100.0% 0.0%   Employees   0 0 0 0 0 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)   51,631 58,730 56,596 53,975 52,430 55,650 14,811 14,811   Balance sheet change%   -6.1% 13.8% -3.6% -4.6% -2.9% 6.1% -73.4% 0.0%   Added value   1,894.2 2,101.4 2,001.7 1,981.4 1,845.8 1,783.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,425 2,166 -2,280 -2,466 -2,466 5,055 -50,518 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 2021/12 2022 2022/12 2023 2023/12 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 (%)   36.0% 42.2% 38.4% 37.8% 33.2% 83.9% 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 %   5.6% 5.8% 1.6% -1.1% 3.2% 3.3% 0.0% 0.0%   ROI %   -3.1% 6.0% 1.7% -1.1% 3.3% 3.3% 0.0% 0.0%   ROE %   -17.4% 23.9% 3.2% -8.0% 6.2% 4.0% 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 %   21.6% 24.1% 25.8% 25.0% 27.4% 26.8% 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, %   1,820.4% 1,848.4% 1,817.1% 1,773.4% 1,843.9% 2,040.3% 0.0% 0.0%   Gearing %   309.5% 274.4% 249.4% 261.0% 237.6% 244.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 1.2% 1.4% 1.4% 2.3% 4.9% 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   0.2 0.7 0.2 0.2 0.1 0.3 0.0 0.0   Current Ratio   0.2 0.7 0.2 0.2 0.1 0.9 0.0 0.0   Cash and cash equivalent   6.3 34.3 96.7 98.3 96.2 66.6 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 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   -2,035.6 -765.0 -2,087.5 -2,115.0 -1,678.0 -364.2 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 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 1,784 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1,784 0 0   EBIT / employee   0 0 0 0 0 1,735 0 0   Net earnings / employee   0 0 0 0 0 581 0 0