Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anders-IT ApS 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.8% 7.1% 3.2% 2.9% 3.2% 2.9% 11.4% 11.4%   Credit score (0-100)   29 34 54 58 54 58 21 21   Credit rating   BB BBB 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   1,450 0 0 0 0 0 0 0   Gross profit   1,450 2,160 1,434 1,819 1,941 3,154 0.0 0.0   EBITDA   925 1,171 662 959 1,100 2,306 0.0 0.0   EBIT   890 1,108 615 924 1,039 2,204 0.0 0.0   Pre-tax profit (PTP)   888.0 1,153.2 609.5 768.1 1,054.1 2,364.0 0.0 0.0   Net earnings   692.6 898.1 475.4 598.6 816.3 1,847.7 0.0 0.0   Pre-tax profit without non-rec. items   888 1,153 609 768 1,054 2,364 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   106 189 142 106 96.9 361 0.0 0.0   Shareholders equity total   743 1,391 1,516 1,965 2,581 4,129 3,479 3,479   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   933 1,658 1,892 2,244 3,031 4,926 3,479 3,479   Net Debt   -515 -725 -401 -1,131 -1,961 -3,129 -3,479 -3,479     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   1,450 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,450 2,160 1,434 1,819 1,941 3,154 0.0 0.0   Gross profit growth   0.0% 49.0% -33.6% 26.8% 6.7% 62.5% -100.0% 0.0%   Employees   0 1 1 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% -50.0% 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)   933 1,658 1,892 2,244 3,031 4,926 3,479 3,479   Balance sheet change%   0.0% 77.7% 14.1% 18.6% 35.1% 62.5% -29.4% 0.0%   Added value   925.1 1,171.4 662.4 959.1 1,074.6 2,305.6 0.0 0.0   Added value %   63.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   71 20 -95 -71 -71 163 -361 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 %   63.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   61.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   61.4% 51.3% 42.9% 50.8% 53.5% 69.9% 0.0% 0.0%   Net Earnings %   47.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   50.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   61.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   95.2% 89.9% 36.7% 46.2% 44.9% 62.1% 0.0% 0.0%   ROI %   119.6% 109.1% 44.8% 54.9% 52.1% 73.7% 0.0% 0.0%   ROE %   93.3% 84.2% 32.7% 34.4% 35.9% 55.1% 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 %   79.6% 83.9% 80.2% 87.6% 85.2% 86.3% 100.0% 100.0%   Relative indebtedness %   13.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -22.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -55.7% -61.9% -60.6% -118.0% -178.3% -135.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   4.3 4.2 2.3 5.0 5.2 5.4 0.0 0.0   Current Ratio   4.3 4.2 2.6 5.4 5.2 4.5 0.0 0.0   Cash and cash equivalent   515.5 725.3 401.4 1,131.3 1,961.3 3,129.4 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)   58.6 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 %   57.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   636.2 854.5 582.4 1,233.3 1,880.2 2,761.2 0.0 0.0   Net working capital %   43.9% 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   0 1,171 662 480 1,075 2,306 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,171 662 480 1,100 2,306 0 0   EBIT / employee   0 1,108 615 462 1,039 2,204 0 0   Net earnings / employee   0 898 475 299 816 1,848 0 0