Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANYCOM 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   2.9% 7.6% 5.6% 4.7% 4.4% 5.1% 16.3% 16.0%   Credit score (0-100)   59 32 39 45 46 43 11 12   Credit rating   BBB BB BBB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,481 699 2,522 2,416 3,115 2,900 0.0 0.0   EBITDA   475 -213 860 843 815 1,078 0.0 0.0   EBIT   458 -225 860 843 815 1,078 0.0 0.0   Pre-tax profit (PTP)   458.0 -224.7 851.3 823.0 802.6 1,057.0 0.0 0.0   Net earnings   356.4 -175.7 663.9 641.0 624.9 823.6 0.0 0.0   Pre-tax profit without non-rec. items   458 -225 851 823 803 1,057 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   11.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,248 722 1,386 1,367 1,352 1,556 236 236   Interest-bearing liabilities   14.5 20.6 13.8 164 358 56.0 0.0 0.0   Balance sheet total (assets)   1,713 955 2,016 2,053 2,538 2,249 236 236   Net Debt   -1,330 -709 -1,428 -1,361 -1,265 -1,582 -236 -236     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   2,481 699 2,522 2,416 3,115 2,900 0.0 0.0   Gross profit growth   2.3% -71.8% 261.1% -4.2% 28.9% -6.9% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   1,713 955 2,016 2,053 2,538 2,249 236 236   Balance sheet change%   -13.3% -44.3% 111.2% 1.8% 23.6% -11.4% -89.5% 0.0%   Added value   474.6 -213.0 859.9 842.7 815.2 1,078.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -33 -23 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   18.5% -32.2% 34.1% 34.9% 26.2% 37.2% 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 %   24.8% -16.8% 57.9% 41.4% 35.5% 45.1% 0.0% 0.0%   ROI %   34.1% -22.4% 80.2% 57.5% 50.3% 64.9% 0.0% 0.0%   ROE %   26.8% -17.8% 63.0% 46.6% 46.0% 56.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   72.9% 75.7% 68.8% 66.6% 53.3% 69.2% 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, %   -280.2% 332.8% -166.1% -161.6% -155.1% -146.7% 0.0% 0.0%   Gearing %   1.2% 2.8% 1.0% 12.0% 26.5% 3.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 0.3% 50.5% 22.2% 4.9% 10.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   3.7 4.1 4.1 4.1 2.5 4.9 0.0 0.0   Current Ratio   3.7 4.1 4.1 4.1 2.5 4.9 0.0 0.0   Cash and cash equivalent   1,344.2 729.3 1,442.3 1,525.0 1,623.2 1,638.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,239.0 722.5 1,527.3 1,549.4 1,530.0 1,789.3 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   237 -106 430 421 408 539 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   237 -106 430 421 408 539 0 0   EBIT / employee   229 -112 430 421 408 539 0 0   Net earnings / employee   178 -88 332 321 312 412 0 0