Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANCHER'S HAVECENTER 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   2.0% 1.4% 1.4% 3.3% 4.7% 4.7% 9.4% 9.4%   Credit score (0-100)   70 78 78 55 45 45 26 26   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   1.8 139.8 140.7 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   14,313 19,284 19,619 18,725 15,425 17,748 0.0 0.0   EBITDA   2,063 4,090 2,327 931 -1,158 561 0.0 0.0   EBIT   1,541 3,364 1,198 -211 -2,632 -853 0.0 0.0   Pre-tax profit (PTP)   447.0 2,376.0 603.0 -1,090.0 -3,969.0 -2,467.3 0.0 0.0   Net earnings   344.0 1,839.0 460.0 -966.0 -3,969.0 -2,467.3 0.0 0.0   Pre-tax profit without non-rec. items   447 2,376 603 -1,090 -3,969 -2,467 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   1,575 1,866 3,024 3,358 3,572 2,807 0.0 0.0   Shareholders equity total   8,743 10,582 10,842 9,676 5,708 3,240 3,115 3,115   Interest-bearing liabilities   18,315 14,165 14,931 20,797 27,177 32,328 0.0 0.0   Balance sheet total (assets)   34,611 34,455 36,281 42,276 40,563 42,965 3,115 3,115   Net Debt   18,248 14,093 14,919 20,739 27,150 32,313 -3,115 -3,115     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   14,313 19,284 19,619 18,725 15,425 17,748 0.0 0.0   Gross profit growth   -1.4% 34.7% 1.7% -4.6% -17.6% 15.1% -100.0% 0.0%   Employees   37 44 51 48 42 44 0 0   Employee growth %   0.0% 18.9% 15.9% -5.9% -12.5% 4.8% -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)   34,611 34,455 36,281 42,276 40,563 42,965 3,115 3,115   Balance sheet change%   7.2% -0.5% 5.3% 16.5% -4.1% 5.9% -92.7% 0.0%   Added value   2,063.0 4,090.0 2,327.0 931.0 -1,490.0 561.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -456 -445 19 -818 -1,270 -2,189 -2,807 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   10.8% 17.4% 6.1% -1.1% -17.1% -4.8% 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 %   4.7% 9.8% 3.4% -0.5% -6.2% -1.9% 0.0% 0.0%   ROI %   6.0% 12.7% 4.6% -0.7% -8.1% -2.3% 0.0% 0.0%   ROE %   4.0% 19.0% 4.3% -9.4% -51.6% -55.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   25.3% 30.7% 29.9% 22.9% 14.1% 7.5% 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, %   884.5% 344.6% 641.1% 2,227.6% -2,344.6% 5,759.2% 0.0% 0.0%   Gearing %   209.5% 133.9% 137.7% 214.9% 476.1% 997.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 6.2% 4.2% 5.0% 5.8% 5.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.1 0.1 0.2 0.3 0.3 0.0 0.0   Current Ratio   1.3 1.5 1.4 1.3 2.3 1.6 0.0 0.0   Cash and cash equivalent   67.0 72.0 12.0 58.0 27.0 14.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   7,363.0 10,074.0 9,314.0 8,925.0 20,233.0 15,289.5 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   56 93 46 19 -35 13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   56 93 46 19 -28 13 0 0   EBIT / employee   42 76 23 -4 -63 -19 0 0   Net earnings / employee   9 42 9 -20 -95 -56 0 0