Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AppNexus Denmark ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   9.4% 5.8% 5.1% 6.8% 4.6% 10.4% 19.3% 18.9%   Credit score (0-100)   27 41 43 34 46 22 7 7   Credit rating   BB BBB BBB BBB BBB BB 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   3,364 4,744 3,625 0 0 0 0 0   Gross profit   2,651 3,900 3,334 4,363 2,157 15.2 0.0 0.0   EBITDA   160 224 170 159 273 15.2 0.0 0.0   EBIT   160 224 170 159 273 15.2 0.0 0.0   Pre-tax profit (PTP)   189.3 197.4 140.3 126.5 238.2 11.6 0.0 0.0   Net earnings   138.5 142.4 105.3 84.6 259.4 9.0 0.0 0.0   Pre-tax profit without non-rec. items   189 197 140 127 238 11.6 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   503 645 750 835 1,094 303 253 253   Interest-bearing liabilities   3.2 3.1 3.1 159 504 283 0.0 0.0   Balance sheet total (assets)   952 1,973 1,525 2,383 1,598 586 253 253   Net Debt   -566 -1,391 -1,165 -1,750 -839 -211 -253 -253     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   3,364 4,744 3,625 0 0 0 0 0   Net sales growth   3.0% 41.0% -23.6% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,651 3,900 3,334 4,363 2,157 15.2 0.0 0.0   Gross profit growth   2.7% 47.1% -14.5% 30.9% -50.6% -99.3% -100.0% 0.0%   Employees   1 1 1 2 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 50.0% -33.3% -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)   952 1,973 1,525 2,383 1,598 586 253 253   Balance sheet change%   5.5% 107.3% -22.7% 56.2% -32.9% -63.3% -56.8% 0.0%   Added value   160.2 224.1 170.1 158.6 273.3 15.2 0.0 0.0   Added value %   4.8% 4.7% 4.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   4.8% 4.7% 4.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   4.8% 4.7% 4.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   6.0% 5.7% 5.1% 3.6% 12.7% 100.0% 0.0% 0.0%   Net Earnings %   4.1% 3.0% 2.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   4.1% 3.0% 2.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   5.6% 4.2% 3.9% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   21.3% 15.3% 9.7% 8.1% 14.2% 2.1% 0.0% 0.0%   ROI %   45.3% 35.8% 22.7% 18.2% 21.8% 2.1% 0.0% 0.0%   ROE %   32.0% 24.8% 15.1% 10.7% 26.9% 1.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   52.8% 32.7% 49.2% 35.0% 68.5% 51.7% 100.0% 100.0%   Relative indebtedness %   13.4% 28.0% 21.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -3.6% -1.4% -10.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -353.2% -620.5% -685.0% -1,103.6% -306.9% -1,383.1% 0.0% 0.0%   Gearing %   0.6% 0.5% 0.4% 19.0% 46.0% 93.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   302.3% 850.8% 965.0% 39.6% 13.5% 2.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.1 1.6 2.0 1.5 3.2 2.1 0.0 0.0   Current Ratio   2.1 1.6 2.0 1.5 3.2 2.1 0.0 0.0   Cash and cash equivalent   568.9 1,393.8 1,168.0 1,909.5 1,342.6 493.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 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 19.6 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   28.2% 41.5% 42.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   500.2 742.2 748.0 832.6 1,092.0 301.1 0.0 0.0   Net working capital %   14.9% 15.6% 20.6% 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   3,364 4,744 3,625 0 0 0 0 0   Added value / employee   160 224 170 79 91 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   160 224 170 79 91 8 0 0   EBIT / employee   160 224 170 79 91 8 0 0   Net earnings / employee   138 142 105 42 86 5 0 0