Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anpartsselskabet af 1/9 2005 Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   0.0% 0.5% 0.5% 0.6% 0.7% 0.5% 7.9% 7.3%   Credit score (0-100)   0 99 99 98 95 98 3 3   Credit rating   N/A AAA AA AA AA AA BB BBB   Credit limit (kDKK)   0.0 2,985.8 3,334.5 5,556.5 708.4 2,003.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 18,773 21,573 478 1,453 8,997 8,997 8,997   Gross profit   0.0 16,857 18,678 342 1,151 7,885 0.0 0.0   EBITDA   0.0 3,030 4,969 1,624 1,151 7,885 0.0 0.0   EBIT   0.0 2,134 4,013 1,062 1,151 7,885 0.0 0.0   Pre-tax profit (PTP)   0.0 1,911.1 3,752.3 999.0 891.8 7,070.3 0.0 0.0   Net earnings   0.0 1,303.1 2,559.3 924.7 650.1 6,147.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,911 3,752 999 892 7,070 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 17,949 17,531 31,300 22,900 105,636 0.0 0.0   Shareholders equity total   0.0 25,756 28,315 56,424 6,829 15,222 14,562 14,562   Interest-bearing liabilities   0.0 17,170 18,998 15,105 14,719 33,341 0.0 0.0   Balance sheet total (assets)   0.0 50,194 65,256 75,525 31,247 139,420 14,562 14,562   Net Debt   0.0 17,170 18,998 14,951 14,572 32,601 -14,562 -14,562     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 18,773 21,573 478 1,453 8,997 8,997 8,997   Net sales growth   0.0% 0.0% 14.9% -97.8% 204.1% 519.0% 0.0% 0.0%   Gross profit   0.0 16,857 18,678 342 1,151 7,885 0.0 0.0   Gross profit growth   0.0% 0.0% 10.8% -98.2% 236.4% 584.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 50,194 65,256 75,525 31,247 139,420 14,562 14,562   Balance sheet change%   0.0% 0.0% 30.0% 15.7% -58.6% 346.2% -89.6% 0.0%   Added value   0.0 2,134.4 4,012.9 1,061.7 1,151.1 7,884.5 0.0 0.0   Added value %   0.0% 11.4% 18.6% 222.1% 79.2% 87.6% 0.0% 0.0%   Investments   0 17,512 -1,832 13,206 -8,400 82,736 -105,636 0   Net sales trend   0.0 0.0 1.0 -1.0 1.0 2.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 16.1% 23.0% 339.8% 79.2% 87.6% 0.0% 0.0%   EBIT %   0.0% 11.4% 18.6% 222.1% 79.2% 87.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 12.7% 21.5% 310.2% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 6.9% 11.9% 193.5% 44.7% 68.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 11.7% 16.3% 160.6% 44.7% 68.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 10.2% 17.4% 209.0% 61.4% 78.6% 0.0% 0.0%   ROA %   0.0% 4.4% 7.0% 1.5% 2.2% 9.3% 0.0% 0.0%   ROI %   0.0% 5.0% 8.7% 1.7% 2.2% 9.4% 0.0% 0.0%   ROE %   0.0% 5.1% 9.5% 2.2% 2.1% 55.8% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 51.3% 43.4% 74.7% 21.9% 10.9% 100.0% 50.0%   Relative indebtedness %   0.0% 123.7% 164.6% 3,215.0% 1,561.1% 1,204.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 123.7% 164.6% 3,182.8% 1,551.0% 1,196.0% -161.9% -161.9%   Net int. bear. debt to EBITDA, %   0.0% 566.7% 382.3% 920.6% 1,265.9% 413.5% 0.0% 0.0%   Gearing %   0.0% 66.7% 67.1% 26.8% 215.5% 219.0% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.2% 1.7% 0.4% 1.7% 3.4% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 2.8 2.1 0.2 0.3 0.0 0.0 0.0   Current Ratio   0.0 2.8 2.1 0.2 0.3 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 154.2 146.8 740.1 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 36.1 36.7 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 9.8 6.9 80.7 36.2 40.6 0.0 0.0   Current assets / Net sales %   0.0% 169.0% 221.0% 33.8% 10.1% 8.9% 161.9% 161.9%   Net working capital   0.0 20,453.6 25,061.2 -486.3 -318.4 -21,016.4 0.0 0.0   Net working capital %   0.0% 108.9% 116.2% -101.8% -21.9% -233.6% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0