Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANPARTSSELSKABET AF 22. MARTS 1973 - Group 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% 0.3%   Bankruptcy risk   7.5% 3.4% 6.2% 4.4% 2.1% 1.3% 6.6% 6.8%   Credit score (0-100)   34 55 38 46 66 78 36 35   Credit rating   BB BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 28.8 7,987.2 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   32,511 28,881 26,067 38,485 28,427 39,233 0.0 0.0   EBITDA   -84,440 113,900 -24,033 93,628 21,930 33,094 0.0 0.0   EBIT   -84,440 113,900 -24,033 93,628 47,624 35,483 0.0 0.0   Pre-tax profit (PTP)   -43,204.0 113,572.0 85,055.0 126,087.0 -29,462.0 119,586.0 0.0 0.0   Net earnings   -43,204.0 113,572.0 85,055.0 126,087.0 -22,738.0 91,748.0 0.0 0.0   Pre-tax profit without non-rec. items   -84,440 113,900 -24,033 93,628 -29,462 119,586 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   0.0 0.0 0.0 0.0 889,899 892,771 0.0 0.0   Shareholders equity total   31,920 142,157 0.0 0.0 423,415 515,163 514,963 514,963   Interest-bearing liabilities   0.0 0.0 0.0 0.0 682,100 657,544 0.0 0.0   Balance sheet total (assets)   491,170 507,577 812,482 849,141 2,054,701 2,160,193 514,963 514,963   Net Debt   0.0 0.0 0.0 0.0 -449,842 -586,439 -514,963 -514,963     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   32,511 28,881 26,067 38,485 28,427 39,233 0.0 0.0   Gross profit growth   3.6% -11.2% -9.7% 47.6% -26.1% 38.0% -100.0% 0.0%   Employees   0 0 0 0 9 9 0 0   Employee growth %   0.0% 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)   491,170 507,577 812,482 849,141 2,054,701 2,160,193 514,963 514,963   Balance sheet change%   -73.5% 3.3% 60.1% 4.5% 142.0% 5.1% -76.2% 0.0%   Added value   -84,440.0 113,900.0 -24,033.0 93,628.0 47,624.0 35,660.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -484,328 0 0 0 889,742 2,695 -892,771 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   -259.7% 394.4% -92.2% 243.3% 167.5% 90.4% 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 %   -7.2% 22.8% -3.6% 11.3% 5.9% 7.7% 0.0% 0.0%   ROI %   -11.2% 22.8% -3.6% 11.3% 8.3% 13.0% 0.0% 0.0%   ROE %   -44.0% 130.5% 119.7% 0.0% -10.7% 19.6% 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 %   100.0% 100.0% 0.0% 0.0% 20.6% 23.9% 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, %   0.0% 0.0% 0.0% 0.0% -2,051.3% -1,772.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 161.1% 127.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 33.6% 6.3% 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   0.0 0.0 0.0 0.0 1.2 1.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.3 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,131,942.0 1,243,983.0 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   0.0 0.0 0.0 0.0 -660,608.0 -777,543.0 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   0 0 0 0 5,292 3,962 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 2,437 3,677 0 0   EBIT / employee   0 0 0 0 5,292 3,943 0 0   Net earnings / employee   0 0 0 0 -2,526 10,194 0 0