Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANKER CONSULTING 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   3.3% 4.8% 4.1% 8.8% 10.9% 11.8% 12.1% 11.9%   Credit score (0-100)   56 46 49 27 21 19 20 20   Credit rating   BBB BBB BBB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -4.0 208 262 244 155 97.0 0.0 0.0   EBITDA   -4.0 -9.0 110 218 5.0 1.6 0.0 0.0   EBIT   -4.0 -9.0 110 218 5.0 1.6 0.0 0.0   Pre-tax profit (PTP)   134.0 -61.0 105.0 212.0 -1.0 -0.4 0.0 0.0   Net earnings   136.0 -57.0 82.0 165.0 -1.0 -0.4 0.0 0.0   Pre-tax profit without non-rec. items   134 -61.0 105 212 -1.0 -0.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   858 694 664 716 715 714 589 589   Interest-bearing liabilities   788 495 658 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,651 1,271 1,374 786 776 758 589 589   Net Debt   761 -31.0 69.0 -736 -758 -740 -589 -589     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -4.0 208 262 244 155 97.0 0.0 0.0   Gross profit growth   97.7% 0.0% 26.0% -6.9% -36.5% -37.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -99.9% 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)   1,651 1,271 1,374 786 776 758 589 589   Balance sheet change%   17.7% -23.0% 8.1% -42.8% -1.3% -2.3% -22.2% 0.0%   Added value   -4.0 -9.0 110.0 218.0 5.0 1.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -2.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% -4.3% 42.0% 89.3% 3.2% 1.7% 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 %   9.9% -3.4% 8.3% 20.2% 0.6% 0.7% 0.0% 0.0%   ROI %   9.9% -3.5% 8.8% 21.4% 0.7% 0.7% 0.0% 0.0%   ROE %   17.2% -7.3% 12.1% 23.9% -0.1% -0.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   52.0% 54.6% 48.3% 91.1% 92.1% 94.3% 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, %   -19,025.0% 344.4% 62.7% -337.6% -15,160.0% -45,699.7% 0.0% 0.0%   Gearing %   91.8% 71.3% 99.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 1.9% 0.9% 1.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 1.0 1.0 11.2 12.7 17.4 0.0 0.0   Current Ratio   0.3 1.0 1.0 11.2 12.7 17.4 0.0 0.0   Cash and cash equivalent   27.0 526.0 589.0 736.0 758.0 740.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 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   -583.0 17.0 -12.0 716.0 715.0 714.5 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -4 -9 110 218 5 2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -4 -9 110 218 5 2 0 0   EBIT / employee   -4 -9 110 218 5 2 0 0   Net earnings / employee   136 -57 82 165 -1 -0 0 0