Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BENT ANTHONY ApS

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% 5.5% 5.5%   Bankruptcy risk   7.2% 8.8% 19.7% 6.4% 5.7% 4.1% 17.9% 17.6%   Credit score (0-100)   46 39 14 47 51 56 2 2   Credit rating   BB BB B BB BB BBB B B   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   978 882 647 1,199 1,543 1,572 0.0 0.0   EBITDA   -25.6 -141 -238 304 290 210 0.0 0.0   EBIT   -32.3 -147 -245 297 290 210 0.0 0.0   Pre-tax profit (PTP)   -33.2 -159.8 -243.7 291.7 286.8 197.1 0.0 0.0   Net earnings   -26.1 -130.5 -189.9 226.6 223.7 160.3 0.0 0.0   Pre-tax profit without non-rec. items   -33.2 -160 -244 292 287 197 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   19.5 12.8 6.1 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   269 139 -51.4 175 399 559 359 359   Interest-bearing liabilities   14.1 13.6 12.8 12.3 19.8 19.5 0.0 0.0   Balance sheet total (assets)   452 284 319 580 693 972 359 359   Net Debt   -272 -84.0 -55.1 -400 -573 -859 -359 -359     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   978 882 647 1,199 1,543 1,572 0.0 0.0   Gross profit growth   -7.1% -9.8% -26.7% 85.4% 28.6% 1.9% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   452 284 319 580 693 972 359 359   Balance sheet change%   -9.1% -37.1% 12.3% 81.5% 19.6% 40.3% -63.1% 0.0%   Added value   -25.6 -140.8 -237.8 303.5 296.1 209.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 -13 -13 -12 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   -2.0 -3.0 -4.0 1.0 2.0 3.0 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 (%)   -3.3% -16.7% -37.8% 24.8% 18.8% 13.3% 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 %   -6.8% -40.1% -74.5% 62.6% 45.7% 25.2% 0.0% 0.0%   ROI %   -11.1% -67.8% -296.0% 297.1% 96.0% 42.0% 0.0% 0.0%   ROE %   -9.3% -64.0% -83.0% 91.6% 77.9% 33.5% 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 %   59.6% 48.7% -13.9% 30.2% 57.5% 57.5% 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, %   1,061.0% 59.7% 23.2% -131.9% -197.5% -409.5% 0.0% 0.0%   Gearing %   5.3% 9.8% -24.9% 7.0% 5.0% 3.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.2% 88.7% -2.9% 45.2% 24.7% 63.6% 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   2.1 1.5 0.7 1.3 2.2 2.2 0.0 0.0   Current Ratio   2.4 1.8 0.8 1.4 2.3 2.3 0.0 0.0   Cash and cash equivalent   286.2 97.6 67.9 412.6 592.4 878.0 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   247.2 123.4 -59.8 172.9 396.5 556.8 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   -9 -47 -79 101 99 70 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -9 -47 -79 101 97 70 0 0   EBIT / employee   -11 -49 -82 99 97 70 0 0   Net earnings / employee   -9 -44 -63 76 75 53 0 0