Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anker Stålindustri ApS 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% 1.6%   Bankruptcy risk   6.4% 3.8% 3.1% 2.2% 1.1% 1.2% 11.8% 8.9%   Credit score (0-100)   39 52 56 65 83 80 20 28   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 105.5 88.3 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   3,067 3,168 3,416 4,460 3,757 2,848 0.0 0.0   EBITDA   80.7 729 283 718 803 1,091 0.0 0.0   EBIT   9.4 658 203 648 729 1,051 0.0 0.0   Pre-tax profit (PTP)   -37.2 595.7 156.3 576.6 704.8 1,092.7 0.0 0.0   Net earnings   -33.8 462.1 218.1 449.5 549.0 852.0 0.0 0.0   Pre-tax profit without non-rec. items   -37.2 596 156 577 705 1,093 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   270 237 269 237 231 0.0 0.0 0.0   Shareholders equity total   222 684 902 1,351 1,900 2,752 2,702 2,702   Interest-bearing liabilities   616 728 619 1,248 301 898 0.0 0.0   Balance sheet total (assets)   1,711 2,778 3,430 4,444 3,728 4,031 2,702 2,702   Net Debt   615 724 371 1,159 198 357 -2,702 -2,702     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   3,067 3,168 3,416 4,460 3,757 2,848 0.0 0.0   Gross profit growth   -1.2% 3.3% 7.8% 30.6% -15.8% -24.2% -100.0% 0.0%   Employees   8 6 7 9 8 9 0 0   Employee growth %   14.3% -25.0% 16.7% 28.6% -11.1% 12.5% -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)   1,711 2,778 3,430 4,444 3,728 4,031 2,702 2,702   Balance sheet change%   -2.7% 62.4% 23.5% 29.5% -16.1% 8.1% -33.0% 0.0%   Added value   80.7 728.8 283.1 718.0 799.1 1,091.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -143 -143 -86 -140 -119 -428 0 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 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 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 (%)   0.3% 20.8% 5.9% 14.5% 19.4% 36.9% 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 %   0.5% 29.3% 6.9% 16.8% 19.0% 29.2% 0.0% 0.0%   ROI %   1.0% 52.9% 13.7% 30.8% 30.9% 37.6% 0.0% 0.0%   ROE %   -14.2% 102.1% 27.5% 39.9% 33.8% 36.6% 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 %   13.0% 24.6% 26.3% 30.4% 51.0% 68.3% 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, %   763.0% 99.3% 131.1% 161.4% 24.6% 32.7% 0.0% 0.0%   Gearing %   277.6% 106.5% 68.6% 92.4% 15.8% 32.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 9.3% 8.6% 9.1% 9.0% 6.5% 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   0.3 1.1 1.1 1.2 1.7 1.6 0.0 0.0   Current Ratio   0.8 1.4 1.4 1.5 2.1 1.6 0.0 0.0   Cash and cash equivalent   0.1 4.5 247.9 89.5 102.9 540.9 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   -248.5 701.8 762.5 1,259.0 1,727.8 683.6 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 2018/12 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   10 121 40 80 100 121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   10 121 40 80 100 121 0 0   EBIT / employee   1 110 29 72 91 117 0 0   Net earnings / employee   -4 77 31 50 69 95 0 0