Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANKER VINIMPORT 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% 1.5% 1.3%   Bankruptcy risk   6.6% 6.8% 6.6% 8.8% 7.6% 6.8% 19.6% 16.5%   Credit score (0-100)   37 36 36 27 31 34 6 11   Credit rating   BBB BBB BBB BB BB BBB B 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)  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   460 495 827 553 492 530 0.0 0.0   EBITDA   198 201 154 1.3 57.4 285 0.0 0.0   EBIT   169 193 154 1.3 57.4 285 0.0 0.0   Pre-tax profit (PTP)   140.1 195.9 177.5 -142.5 -18.2 -51.5 0.0 0.0   Net earnings   108.4 157.4 132.0 -133.2 -31.1 -64.9 0.0 0.0   Pre-tax profit without non-rec. items   140 196 178 -142 -18.2 -51.5 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   34.8 26.5 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   83.2 241 373 310 340 275 195 195   Interest-bearing liabilities   295 267 501 363 638 273 0.0 0.0   Balance sheet total (assets)   2,537 2,614 3,358 2,312 2,304 1,326 195 195   Net Debt   276 229 359 360 638 160 -195 -195     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   460 495 827 553 492 530 0.0 0.0   Gross profit growth   14.1% 7.7% 67.2% -33.2% -10.9% 7.6% -100.0% 0.0%   Employees   1 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)   2,537 2,614 3,358 2,312 2,304 1,326 195 195   Balance sheet change%   33.4% 3.1% 28.4% -31.2% -0.3% -42.4% -85.3% 0.0%   Added value   197.8 200.9 154.2 1.3 57.4 284.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -57 -17 -26 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 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 (%)   36.9% 38.9% 18.6% 0.2% 11.7% 53.8% 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 %   9.0% 10.1% 7.9% -3.5% 1.0% 16.5% 0.0% 0.0%   ROI %   28.7% 33.1% 26.2% -12.9% 2.7% 39.1% 0.0% 0.0%   ROE %   10.9% 97.2% 43.0% -39.0% -9.6% -21.1% 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 %   3.3% 9.2% 11.1% 13.4% 14.7% 20.7% 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, %   139.3% 113.8% 232.9% 28,266.7% 1,111.3% 56.2% 0.0% 0.0%   Gearing %   354.8% 110.8% 134.5% 117.3% 187.8% 99.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   41.5% 22.4% 14.9% 9.8% 8.1% 77.0% 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   0.3 0.5 0.7 0.6 0.6 0.6 0.0 0.0   Current Ratio   1.1 1.3 1.1 1.2 1.2 1.3 0.0 0.0   Cash and cash equivalent   19.7 37.9 142.2 3.6 0.0 112.6 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   319.1 547.5 315.1 309.6 344.1 275.9 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   198 201 154 1 57 285 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   198 201 154 1 57 285 0 0   EBIT / employee   169 193 154 1 57 285 0 0   Net earnings / employee   108 157 132 -133 -31 -65 0 0