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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   0.7% 0.6% 0.6% 0.5% 0.6% 0.7% 7.4% 7.4%   Credit score (0-100)   95 97 98 98 97 93 33 33   Credit rating   AA AA AA AA AA AA BBB BBB   Credit limit (kDKK)   1,514.4 2,338.8 2,931.5 3,602.5 3,709.4 3,460.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   21,040 26,541 28,479 35,651 37,783 39,024 0.0 0.0   EBITDA   4,998 5,345 7,729 10,493 10,765 10,060 0.0 0.0   EBIT   4,562 4,681 6,962 9,242 9,907 8,904 0.0 0.0   Pre-tax profit (PTP)   4,164.2 4,064.0 6,385.7 8,550.6 9,040.5 7,116.3 0.0 0.0   Net earnings   3,244.2 3,166.6 4,979.7 6,666.3 7,046.8 5,412.7 0.0 0.0   Pre-tax profit without non-rec. items   4,164 4,064 6,386 8,551 9,040 7,116 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   947 6,892 7,315 7,296 7,945 8,908 0.0 0.0   Shareholders equity total   10,318 17,062 21,242 25,508 26,555 25,967 19,743 19,743   Interest-bearing liabilities   19,480 25,466 25,363 26,330 31,646 43,604 0.0 0.0   Balance sheet total (assets)   37,082 51,880 60,510 72,008 79,332 88,607 19,743 19,743   Net Debt   19,407 25,445 25,283 26,281 31,437 43,265 -19,743 -19,743     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   21,040 26,541 28,479 35,651 37,783 39,024 0.0 0.0   Gross profit growth   5.7% 26.1% 7.3% 25.2% 6.0% 3.3% -100.0% 0.0%   Employees   34 50 49 57 60 60 0 0   Employee growth %   -2.9% 47.1% -2.0% 16.3% 5.3% 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)   37,082 51,880 60,510 72,008 79,332 88,607 19,743 19,743   Balance sheet change%   15.0% 39.9% 16.6% 19.0% 10.2% 11.7% -77.7% 0.0%   Added value   4,998.1 5,344.9 7,729.1 10,493.2 11,158.1 10,060.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -658 5,281 -344 -1,270 -209 -193 -8,908 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   21.7% 17.6% 24.4% 25.9% 26.2% 22.8% 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 %   13.8% 11.0% 12.7% 14.2% 13.2% 10.8% 0.0% 0.0%   ROI %   18.2% 13.5% 15.9% 18.2% 17.4% 13.8% 0.0% 0.0%   ROE %   29.2% 23.1% 26.0% 28.5% 27.1% 20.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   27.8% 32.9% 35.1% 35.4% 33.5% 29.3% 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, %   388.3% 476.1% 327.1% 250.5% 292.0% 430.0% 0.0% 0.0%   Gearing %   188.8% 149.3% 119.4% 103.2% 119.2% 167.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 3.7% 3.1% 3.2% 3.4% 5.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.3 0.3 0.3 0.3 0.3 0.2 0.0 0.0   Current Ratio   1.5 1.6 1.6 1.7 1.5 1.4 0.0 0.0   Cash and cash equivalent   73.2 21.2 80.3 48.4 208.8 339.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   11,659.7 16,889.5 20,005.5 26,593.4 24,884.9 23,771.6 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   147 107 158 184 186 168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   147 107 158 184 179 168 0 0   EBIT / employee   134 94 142 162 165 148 0 0   Net earnings / employee   95 63 102 117 117 90 0 0