Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANKIRO 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   5.7% 5.5% 3.9% 3.0% 5.3% 2.4% 17.2% 17.2%   Credit score (0-100)   42 41 49 57 41 64 10 10   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,686 6,649 7,137 9,766 9,607 11,909 0.0 0.0   EBITDA   3,121 2,931 3,849 3,168 2,769 6,558 0.0 0.0   EBIT   728 262 321 689 228 267 0.0 0.0   Pre-tax profit (PTP)   288.2 -171.0 8.6 376.1 -382.3 14.5 0.0 0.0   Net earnings   212.6 -226.3 537.7 331.7 -353.8 196.2 0.0 0.0   Pre-tax profit without non-rec. items   288 -171 8.6 376 -382 14.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   3.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,812 1,585 2,123 2,455 2,101 2,297 -5,099 -5,099   Interest-bearing liabilities   1,864 967 1,684 2,180 1,440 1,529 5,099 5,099   Balance sheet total (assets)   15,377 16,191 17,574 17,179 16,112 11,495 0.0 0.0   Net Debt   1,684 -104 -808 2,175 1,266 1,248 5,099 5,099     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   7,686 6,649 7,137 9,766 9,607 11,909 0.0 0.0   Gross profit growth   -18.9% -13.5% 7.3% 36.8% -1.6% 24.0% -100.0% 0.0%   Employees   22 18 15 17 15 13 0 0   Employee growth %   4.8% -18.2% -16.7% 13.3% -11.8% -13.3% -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)   15,377 16,191 17,574 17,179 16,112 11,495 0 0   Balance sheet change%   20.0% 5.3% 8.5% -2.3% -6.2% -28.7% -100.0% 0.0%   Added value   3,121.3 2,931.2 3,849.0 3,167.9 2,707.2 6,557.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   906 -1,921 -3,823 -2,134 -2,243 -11,478 -9,317 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   9.5% 3.9% 4.5% 7.1% 2.4% 2.2% 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 %   5.1% 1.6% 1.8% 3.9% 1.4% 2.0% 0.0% 0.0%   ROI %   14.3% 4.4% 5.0% 10.0% 3.5% 4.6% 0.0% 0.0%   ROE %   12.5% -13.3% 29.0% 14.5% -15.5% 8.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   11.8% 12.5% 15.5% 18.4% 16.9% 27.6% -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, %   53.9% -3.5% -21.0% 68.6% 45.7% 19.0% 0.0% 0.0%   Gearing %   102.9% 61.0% 79.3% 88.8% 68.5% 66.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.0% 29.7% 22.5% 15.8% 33.7% 17.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.2 0.4 0.3 0.2 0.6 0.0 0.0   Current Ratio   0.2 0.2 0.3 0.2 0.1 0.3 0.0 0.0   Cash and cash equivalent   180.3 1,071.1 2,491.8 4.9 173.5 280.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -9,498.6 -9,850.4 -9,133.6 -9,041.7 -9,701.6 -4,588.6 -2,549.4 -2,549.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   142 163 257 186 180 504 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   142 163 257 186 185 504 0 0   EBIT / employee   33 15 21 41 15 21 0 0   Net earnings / employee   10 -13 36 20 -24 15 0 0