Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anders Halby 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% 2.0% 2.0%   Bankruptcy risk   31.2% 9.0% 6.2% 5.1% 4.5% 3.3% 14.0% 13.8%   Credit score (0-100)   1 29 38 42 46 54 16 16   Credit rating   C 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)  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   0.0 482 549 684 931 893 0.0 0.0   EBITDA   0.0 216 134 200 411 337 0.0 0.0   EBIT   0.0 216 130 194 406 331 0.0 0.0   Pre-tax profit (PTP)   0.0 214.7 126.5 191.3 402.9 330.8 0.0 0.0   Net earnings   0.0 166.4 96.5 147.5 311.5 254.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 215 126 191 403 331 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   0.0 0.0 22.4 17.2 12.0 6.8 0.0 0.0   Shareholders equity total   5.0 171 157 192 389 526 364 364   Interest-bearing liabilities   0.0 8.5 28.6 51.2 1.2 18.2 0.0 0.0   Balance sheet total (assets)   5.0 302 338 389 616 790 364 364   Net Debt   -5.0 -285 -259 -275 -522 -739 -364 -364     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   0.0 482 549 684 931 893 0.0 0.0   Gross profit growth   0.0% 0.0% 13.9% 24.5% 36.2% -4.1% -100.0% 0.0%   Employees   0 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)   5 302 338 389 616 790 364 364   Balance sheet change%   0.0% 5,931.1% 12.0% 15.1% 58.6% 28.1% -53.9% 0.0%   Added value   0.0 215.5 133.9 199.6 410.9 336.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 19 -10 -10 -10 -7 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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  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 (%)   0.0% 44.7% 23.7% 28.4% 43.6% 37.1% 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 %   0.0% 140.6% 40.8% 53.5% 80.7% 47.4% 0.0% 0.0%   ROI %   0.0% 233.1% 71.1% 90.4% 127.5% 71.0% 0.0% 0.0%   ROE %   0.0% 188.7% 58.7% 84.5% 107.3% 55.7% 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 %   100.0% 56.8% 46.6% 49.4% 63.1% 66.6% 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, %   0.0% -132.3% -193.8% -137.7% -127.1% -219.6% 0.0% 0.0%   Gearing %   0.0% 5.0% 18.2% 26.7% 0.3% 3.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 18.2% 20.7% 7.7% 10.5% 23.7% 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   0.0 2.3 1.8 1.9 2.7 3.0 0.0 0.0   Current Ratio   0.0 2.3 1.8 1.9 2.7 3.0 0.0 0.0   Cash and cash equivalent   5.0 293.6 288.1 326.1 523.6 757.3 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   5.0 171.4 135.5 175.2 379.5 520.4 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   0 216 134 200 411 337 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 216 134 200 411 337 0 0   EBIT / employee   0 216 130 194 406 331 0 0   Net earnings / employee   0 166 97 148 311 255 0 0