Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anton Records 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   10.4% 10.6% 11.4% 10.5% 13.4% 12.7% 15.8% 15.8%   Credit score (0-100)   25 23 20 22 16 18 12 12   Credit rating   BB BB BB BB BB BB BB BB   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   66 190 0 87 61 88 88 88   Gross profit   66.0 190 0.0 87.2 60.8 87.8 0.0 0.0   EBITDA   66.0 44.3 112 -108 -60.6 -12.8 0.0 0.0   EBIT   52.7 44.3 112 -108 -60.6 -12.8 0.0 0.0   Pre-tax profit (PTP)   52.7 29.0 75.4 -111.7 -64.2 -15.5 0.0 0.0   Net earnings   41.1 22.2 58.7 -111.7 -64.2 -15.5 0.0 0.0   Pre-tax profit without non-rec. items   52.7 29.0 75.4 -112 -64.2 -15.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   39.7 29.8 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   41.1 63.4 162 -6.7 -70.9 -86.4 -126 -126   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 126 126   Balance sheet total (assets)   116 193 272 83.7 19.5 4.0 0.0 0.0   Net Debt   -65.7 -139 -268 -52.5 -13.5 -0.0 126 126     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   66 190 0 87 61 88 88 88   Net sales growth   0.0% 187.3% -100.0% 0.0% -30.3% 44.4% 0.0% 0.0%   Gross profit   66.0 190 0.0 87.2 60.8 87.8 0.0 0.0   Gross profit growth   0.0% 187.3% -100.0% 0.0% -30.3% 44.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   116 193 272 84 19 4 0 0   Balance sheet change%   0.0% 66.4% 40.8% -69.2% -76.7% -79.4% -100.0% 0.0%   Added value   66.0 44.3 111.7 -107.5 -60.6 -12.8 0.0 0.0   Added value %   100.0% 23.3% 0.0% -123.3% -99.6% -14.6% 0.0% 0.0%   Investments   26 -10 -30 0 0 0 0 0   Net sales trend   0.0 1.0 -1.0 0.0 -1.0 1.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   100.0% 23.3% 0.0% -123.3% -99.6% -14.6% 0.0% 0.0%   EBIT %   79.9% 23.3% 0.0% -123.3% -99.6% -14.6% 0.0% 0.0%   EBIT to gross profit (%)   79.9% 23.3% 0.0% -123.3% -99.6% -14.6% 0.0% 0.0%   Net Earnings %   62.4% 11.7% 0.0% -128.1% -105.6% -17.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   82.4% 11.7% 0.0% -128.1% -105.6% -17.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   79.9% 15.3% 0.0% -128.1% -105.6% -17.6% 0.0% 0.0%   ROA %   45.4% 35.1% 60.9% -59.4% -67.0% -14.2% 0.0% 0.0%   ROI %   128.2% 65.7% 72.7% -132.7% 0.0% 0.0% 0.0% 0.0%   ROE %   100.0% 42.5% 52.1% -90.9% -124.5% -131.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   35.4% 32.8% 59.6% -7.4% -78.5% -95.6% -100.0% -100.0%   Relative indebtedness %   113.5% 68.4% 0.0% 103.7% 148.7% 103.0% 144.0% 144.0%   Relative net indebtedness %   14.0% -4.8% 0.0% 43.5% 126.5% 103.0% 144.0% 144.0%   Net int. bear. debt to EBITDA, %   -99.5% -313.6% -239.7% 48.8% 22.3% 0.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 1.3 2.9 0.9 0.2 0.0 0.0 0.0   Current Ratio   1.2 1.3 2.9 0.9 0.2 0.0 0.0 0.0   Cash and cash equivalent   65.7 138.8 267.9 52.5 13.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   59.1 47.1 0.0 113.8 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 %   115.7% 86.1% 0.0% 96.0% 32.0% 4.6% 0.0% 0.0%   Net working capital   13.0 40.4 178.8 -6.7 -70.9 -86.4 -63.2 -63.2   Net working capital %   19.8% 21.3% 0.0% -7.7% -116.7% -98.4% -72.0% -72.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0