ANPARTSSELSKABET ASHØJE PLANTAGE

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  4.8% 4.4% 4.3% 5.2% 4.0%  
Credit score (0-100)  46 47 46 42 48  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  36 41 40 41 43  
Gross profit  14.0 13.8 29.5 19.7 27.9  
EBITDA  14.0 13.8 29.5 19.7 27.9  
EBIT  -0.5 12.5 28.2 11.4 26.5  
Pre-tax profit (PTP)  -0.5 11.8 26.8 10.1 26.7  
Net earnings  -0.5 9.1 20.9 7.9 20.8  
Pre-tax profit without non-rec. items  -0.5 11.8 26.8 10.1 26.7  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  325 324 323 205 204  
Shareholders equity total  275 383 423 340 361  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  381 495 522 416 442  

Net Debt  -54.0 -169 -198 -209 -237  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  36 41 40 41 43  
Net sales growth  -5.6% 13.2% -1.9% 3.0% 3.0%  
Gross profit  14.0 13.8 29.5 19.7 27.9  
Gross profit growth  -34.6% -1.1% 113.6% -33.1% 41.3%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  381 495 522 416 442  
Balance sheet change%  -0.8% 29.9% 5.5% -20.2% 6.2%  
Added value  14.0 13.8 29.5 12.8 27.9  
Added value %  38.6% 33.7% 73.4% 30.9% 65.4%  
Investments  -29 -3 -3 -35 -93  

Net sales trend  -3.0 1.0 -1.0 1.0 2.0  
EBIT trend  -1.0 1.0 2.0 3.0 4.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  38.6% 33.7% 73.4% 47.6% 65.4%  
EBIT %  -1.3% 30.4% 70.0% 27.6% 62.2%  
EBIT to gross profit (%)  -3.5% 90.3% 95.4% 58.0% 95.2%  
Net Earnings %  -1.4% 22.3% 51.9% 19.0% 48.8%  
Profit before depreciation and extraordinary items %  38.5% 25.6% 55.2% 39.1% 51.9%  
Pre tax profit less extraordinaries %  -1.3% 28.8% 66.5% 24.4% 62.5%  
ROA %  -0.1% 2.8% 5.5% 2.4% 6.2%  
ROI %  -0.2% 3.6% 6.6% 2.9% 7.6%  
ROE %  -0.2% 2.8% 5.2% 2.1% 5.9%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  72.2% 77.3% 81.1% 81.7% 81.7%  
Relative indebtedness %  253.0% 232.5% 189.1% 183.6% 190.2%  
Relative net indebtedness %  103.9% -180.3% -302.9% -321.7% -366.0%  
Net int. bear. debt to EBITDA, %  -386.6% -1,225.0% -670.3% -1,060.6% -851.1%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.6 1.8 2.7 2.8 3.0  
Current Ratio  0.6 1.8 2.7 2.8 3.0  
Cash and cash equivalent  54.0 169.3 197.9 209.3 237.3  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  32.8 26.9 68.2 33.7 49.4  
Current assets / Net sales %  149.1% 412.8% 492.0% 507.1% 556.2%  
Net working capital  -36.1 75.4 123.3 135.5 157.7  
Net working capital %  -99.8% 184.0% 306.6% 327.2% 369.6%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0