Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANKER BJERRE A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.3% 3.5% 3.5% 2.6% 1.4% 2.0% 7.5% 7.4%   Credit score (0-100)   82 53 52 61 77 69 32 33   Credit rating   A BBB BBB BBB A A BB BBB   Credit limit (kDKK)   382.9 0.0 0.0 0.1 285.8 4.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   26,541 0.0 0.0 0.0 38,789 34,662 0.0 0.0   EBITDA   5,345 6,962 9,242 9,907 9,825 3,754 0.0 0.0   EBIT   4,681 6,962 9,242 9,907 8,669 2,494 0.0 0.0   Pre-tax profit (PTP)   4,064.0 4,980.0 6,666.0 7,047.0 7,116.3 90.3 0.0 0.0   Net earnings   3,166.6 4,980.0 6,666.0 7,047.0 5,412.7 30.3 0.0 0.0   Pre-tax profit without non-rec. items   4,064 6,962 9,242 9,907 7,116 90.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   6,892 0.0 0.0 0.0 8,908 8,118 0.0 0.0   Shareholders equity total   17,062 21,242 25,508 26,555 25,967 22,198 19,774 19,774   Interest-bearing liabilities   25,466 0.0 0.0 0.0 44,012 23,025 0.0 0.0   Balance sheet total (assets)   51,880 60,510 82,008 79,332 88,607 71,907 19,774 19,774   Net Debt   25,445 0.0 0.0 -209 43,672 22,801 -19,774 -19,774     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   26,541 0.0 0.0 0.0 38,789 34,662 0.0 0.0   Gross profit growth   26.1% -100.0% 0.0% 0.0% 0.0% -10.6% -100.0% 0.0%   Employees   50 0 0 0 60 59 0 0   Employee growth %   47.1% -100.0% 0.0% 0.0% 0.0% -1.7% -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)   51,880 60,510 82,008 79,332 88,607 71,907 19,774 19,774   Balance sheet change%   39.9% 16.6% 35.5% -3.3% 11.7% -18.8% -72.5% 0.0%   Added value   5,344.9 6,962.0 9,242.0 9,907.0 8,669.3 3,754.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,281 -6,892 0 0 7,752 -2,050 -8,118 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   17.6% 0.0% 0.0% 0.0% 22.3% 7.2% 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 %   11.0% 12.4% 13.0% 12.3% 10.5% 3.3% 0.0% 0.0%   ROI %   13.5% 13.5% 13.0% 12.3% 11.7% 4.5% 0.0% 0.0%   ROE %   23.1% 26.0% 28.5% 27.1% 20.6% 0.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   32.9% 100.0% 100.0% 99.8% 29.3% 30.9% 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, %   476.1% 0.0% 0.0% -2.1% 444.5% 607.3% 0.0% 0.0%   Gearing %   149.3% 0.0% 0.0% 0.0% 169.5% 103.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 0.0% 0.0% 0.0% 7.7% 7.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.3 0.0 0.0 0.0 0.2 0.3 0.0 0.0   Current Ratio   1.6 0.0 0.0 0.0 1.4 1.5 0.0 0.0   Cash and cash equivalent   21.2 0.0 0.0 208.8 339.5 224.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   16,889.5 0.0 0.0 208.8 24,421.5 20,317.4 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   107 0 0 0 144 64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   107 0 0 0 164 64 0 0   EBIT / employee   94 0 0 0 144 42 0 0   Net earnings / employee   63 0 0 0 90 1 0 0