Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANKER CHOKOLADE ApS

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% 3.5% 3.5%   Bankruptcy risk   2.2% 1.5% 1.8% 1.4% 0.9% 0.9% 9.1% 8.9%   Credit score (0-100)   68 76 71 76 88 86 27 28   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 5.3 2.8 26.5 270.6 337.1 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   1,948 2,524 4,028 4,616 4,844 5,912 0.0 0.0   EBITDA   439 740 1,420 1,001 886 1,140 0.0 0.0   EBIT   314 593 1,198 708 448 740 0.0 0.0   Pre-tax profit (PTP)   274.3 561.3 1,147.4 651.5 289.2 610.3 0.0 0.0   Net earnings   214.0 439.5 893.0 512.1 228.6 479.5 0.0 0.0   Pre-tax profit without non-rec. items   274 561 1,147 651 289 610 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   792 795 1,157 2,222 1,891 1,623 0.0 0.0   Shareholders equity total   453 893 1,786 2,298 2,527 3,006 2,906 2,906   Interest-bearing liabilities   475 441 388 323 1,630 1,350 0.0 0.0   Balance sheet total (assets)   2,039 2,650 5,520 5,133 5,897 6,821 2,906 2,906   Net Debt   123 -39.8 -2,478 27.0 842 442 -2,801 -2,801     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   1,948 2,524 4,028 4,616 4,844 5,912 0.0 0.0   Gross profit growth   89.1% 29.6% 59.6% 14.6% 4.9% 22.0% -100.0% 0.0%   Employees   4 4 6 9 11 12 0 0   Employee growth %   100.0% 0.0% 50.0% 50.0% 22.2% 9.1% -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)   2,039 2,650 5,520 5,133 5,897 6,821 2,906 2,906   Balance sheet change%   62.3% 30.0% 108.3% -7.0% 14.9% 15.7% -57.4% 0.0%   Added value   438.7 739.9 1,420.2 1,001.1 740.6 1,139.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -128 -144 140 947 -804 -703 -1,623 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 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 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 (%)   16.1% 23.5% 29.8% 15.3% 9.2% 12.5% 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 %   19.0% 25.3% 29.3% 13.3% 8.1% 11.6% 0.0% 0.0%   ROI %   35.2% 49.8% 65.6% 28.2% 12.7% 16.8% 0.0% 0.0%   ROE %   61.8% 65.3% 66.7% 25.1% 9.5% 17.3% 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 %   22.2% 33.7% 32.4% 44.8% 42.8% 44.1% 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, %   28.1% -5.4% -174.5% 2.7% 95.0% 38.8% 0.0% 0.0%   Gearing %   104.7% 49.4% 21.7% 14.0% 64.5% 44.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.8% 7.0% 12.3% 16.0% 16.2% 8.7% 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   0.6 0.7 1.0 0.4 0.8 1.0 0.0 0.0   Current Ratio   1.1 1.4 1.3 1.1 2.0 1.9 0.0 0.0   Cash and cash equivalent   351.6 480.7 2,865.7 295.9 788.2 907.8 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   132.8 544.0 1,021.2 291.5 1,890.3 2,390.0 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   110 185 237 111 67 95 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   110 185 237 111 81 95 0 0   EBIT / employee   78 148 200 79 41 62 0 0   Net earnings / employee   53 110 149 57 21 40 0 0