Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anderstrup Holstein A/S 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% 1.1% 1.1%   Bankruptcy risk   0.6% 0.7% 0.7% 0.7% 0.6% 0.5% 5.9% 5.6%   Credit score (0-100)   98 96 93 94 98 99 39 41   Credit rating   AA AA AA AA AA AAA BBB BBB   Credit limit (kDKK)   1,248.1 1,261.9 1,320.8 1,518.3 2,511.2 2,976.7 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   6,501 6,093 6,383 5,606 10,674 10,107 0.0 0.0   EBITDA   3,159 2,367 2,871 2,288 7,249 5,271 0.0 0.0   EBIT   2,685 1,809 1,897 1,652 6,358 4,189 0.0 0.0   Pre-tax profit (PTP)   2,508.2 1,612.4 1,627.5 1,516.3 6,781.7 4,448.7 0.0 0.0   Net earnings   1,940.3 1,241.5 1,582.3 1,265.2 6,399.6 3,389.4 0.0 0.0   Pre-tax profit without non-rec. items   2,508 1,612 1,628 1,516 6,782 4,449 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   8,945 9,853 5,289 5,584 10,063 4,568 0.0 0.0   Shareholders equity total   10,365 11,410 12,790 14,056 20,455 23,845 17,584 17,584   Interest-bearing liabilities   5,089 2,828 6,446 0.0 433 392 0.0 0.0   Balance sheet total (assets)   19,467 23,233 26,418 24,167 26,950 31,279 17,584 17,584   Net Debt   5,089 2,828 6,446 -1,087 -451 -4,289 -17,583 -17,583     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   6,501 6,093 6,383 5,606 10,674 10,107 0.0 0.0   Gross profit growth   -8.3% -6.3% 4.7% -12.2% 90.4% -5.3% -100.0% 0.0%   Employees   0 0 0 0 0 12 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)   19,467 23,233 26,418 24,167 26,950 31,279 17,584 17,584   Balance sheet change%   10.2% 19.3% 13.7% -8.5% 11.5% 16.1% -43.8% 0.0%   Added value   3,159.0 2,366.5 2,871.3 2,288.1 6,994.2 5,270.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   181 152 -5,935 -342 3,587 -6,578 -4,568 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 (%)   41.3% 29.7% 29.7% 29.5% 59.6% 41.4% 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 %   14.6% 8.5% 7.6% 6.5% 26.9% 15.9% 0.0% 0.0%   ROI %   16.8% 10.2% 9.7% 8.8% 35.7% 19.6% 0.0% 0.0%   ROE %   20.5% 11.4% 13.1% 9.4% 37.1% 15.3% 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 %   53.2% 49.1% 48.4% 58.2% 75.9% 76.2% 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, %   161.1% 119.5% 224.5% -47.5% -6.2% -81.4% 0.0% 0.0%   Gearing %   49.1% 24.8% 50.4% 0.0% 2.1% 1.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 5.0% 5.8% 4.3% 45.2% 43.4% 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   0.6 0.4 0.2 0.3 0.4 1.4 0.0 0.0   Current Ratio   1.3 1.2 1.4 1.7 2.1 2.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1,086.8 884.1 4,680.6 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   1,318.1 1,404.9 4,629.0 5,006.2 5,445.3 11,452.7 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 0 439 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 439 0 0   EBIT / employee   0 0 0 0 0 349 0 0   Net earnings / employee   0 0 0 0 0 282 0 0