Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANPARTSSELSKABET HINDERUP 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% 1.5% 2.7%   Bankruptcy risk   3.6% 1.9% 1.8% 2.0% 2.4% 1.6% 11.6% 9.3%   Credit score (0-100)   54 72 72 67 63 73 21 26   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.0 0.6 1.7 0.3 0.0 7.1 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   -26.9 91.0 630 912 1,077 1,093 0.0 0.0   EBITDA   -133 -44.4 5.9 244 198 348 0.0 0.0   EBIT   -160 -60.3 -29.8 188 138 317 0.0 0.0   Pre-tax profit (PTP)   121.2 210.1 247.8 446.3 471.2 700.5 0.0 0.0   Net earnings   156.0 225.0 252.6 398.5 432.2 613.3 0.0 0.0   Pre-tax profit without non-rec. items   121 210 248 446 471 701 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   732 1,046 1,021 1,039 1,006 975 0.0 0.0   Shareholders equity total   1,688 1,805 1,947 2,404 2,722 3,258 2,886 2,886   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,921 2,069 2,589 3,199 3,749 4,419 2,886 2,886   Net Debt   -709 -525 -948 -384 -185 -216 -2,886 -2,886     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   -26.9 91.0 630 912 1,077 1,093 0.0 0.0   Gross profit growth   0.0% 0.0% 593.0% 44.7% 18.1% 1.5% -100.0% 0.0%   Employees   1 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)   1,921 2,069 2,589 3,199 3,749 4,419 2,886 2,886   Balance sheet change%   11.6% 7.7% 25.2% 23.6% 17.2% 17.9% -34.7% 0.0%   Added value   -132.7 -44.4 5.9 244.0 194.2 347.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   681 298 -60 -38 -93 -61 -975 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 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 (%)   597.2% -66.3% -4.7% 20.6% 12.8% 29.0% 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 %   6.7% 10.9% 11.5% 16.3% 14.5% 18.2% 0.0% 0.0%   ROI %   7.2% 11.6% 12.4% 18.3% 18.0% 24.8% 0.0% 0.0%   ROE %   9.4% 12.9% 13.5% 18.3% 16.9% 20.5% 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 %   87.9% 87.2% 75.2% 75.2% 72.6% 73.7% 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, %   534.3% 1,184.8% -15,964.8% -157.2% -93.7% -62.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   4.4 12.4 3.9 1.7 1.3 1.1 0.0 0.0   Current Ratio   4.4 12.4 3.9 1.7 1.3 1.1 0.0 0.0   Cash and cash equivalent   709.3 525.5 948.0 383.7 185.5 216.4 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   602.4 569.9 848.8 206.3 65.7 17.1 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   -133 -44 6 244 194 348 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -133 -44 6 244 198 348 0 0   EBIT / employee   -160 -60 -30 188 138 317 0 0   Net earnings / employee   156 225 253 399 432 613 0 0