Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AN Legacy 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1% 3.1%   Bankruptcy risk   8.4% 3.9% 2.8% 9.0% 20.2% 14.0% 18.0% 18.0%   Credit score (0-100)   31 52 60 27 5 15 7 8   Credit rating   BB BBB BBB BB B BB B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   736 1,493 1,678 691 -544 127 0.0 0.0   EBITDA   112 431 765 38.7 -587 127 0.0 0.0   EBIT   90.0 402 727 -9.0 -587 127 0.0 0.0   Pre-tax profit (PTP)   54.2 348.8 599.9 -43.5 -597.8 50.8 0.0 0.0   Net earnings   41.6 271.2 459.0 -34.9 -496.9 50.8 0.0 0.0   Pre-tax profit without non-rec. items   54.2 349 600 -43.5 -598 50.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   95.7 66.4 175 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   267 539 998 963 -444 -393 -443 -443   Interest-bearing liabilities   931 1,237 2,209 980 0.0 0.0 443 443   Balance sheet total (assets)   2,586 3,175 4,328 2,652 297 289 0.0 0.0   Net Debt   734 1,108 2,204 980 -14.3 0.0 443 443     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   736 1,493 1,678 691 -544 127 0.0 0.0   Gross profit growth   45.9% 103.0% 12.4% -58.8% 0.0% 0.0% -100.0% 0.0%   Employees   4 4 4 1 1 0 0 0   Employee growth %   300.0% 0.0% 0.0% -75.0% 0.0% -100.0% 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)   2,586 3,175 4,328 2,652 297 289 0 0   Balance sheet change%   80.3% 22.8% 36.3% -38.7% -88.8% -2.6% -100.0% 0.0%   Added value   111.6 431.3 765.1 38.7 -539.0 127.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   74 -59 70 -223 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   12.2% 26.9% 43.3% -1.3% 107.8% 100.0% 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 %   4.5% 14.0% 19.4% -0.3% -34.6% 17.9% 0.0% 0.0%   ROI %   8.8% 27.0% 29.1% -0.4% -60.4% 0.0% 0.0% 0.0%   ROE %   16.9% 67.3% 59.8% -3.6% -78.9% 17.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   10.3% 17.0% 23.0% 36.3% -60.0% -57.7% -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, %   657.8% 256.9% 288.1% 2,530.9% 2.4% 0.0% 0.0% 0.0%   Gearing %   348.5% 229.7% 221.5% 101.8% 0.0% -0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 4.9% 7.3% 2.2% 2.3% 7,648,400.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.4 0.2 0.2 1.3 0.4 0.4 0.0 0.0   Current Ratio   1.1 1.2 1.2 1.6 0.4 0.4 0.0 0.0   Cash and cash equivalent   197.4 128.7 5.1 0.0 14.3 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   155.3 454.3 807.6 962.7 -444.2 -393.4 -221.7 -221.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   28 108 191 39 -539 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   28 108 191 39 -587 0 0 0   EBIT / employee   23 101 182 -9 -587 0 0 0   Net earnings / employee   10 68 115 -35 -497 0 0 0