Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anders Bach Invest 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   3.5% 3.5% 2.2% 2.7% 3.2% 2.5% 9.8% 9.6%   Credit score (0-100)   54 53 64 60 54 63 25 26   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   59.1 97.2 -7.6 91.5 160 93.1 0.0 0.0   EBITDA   59.1 97.2 -16.6 91.5 160 93.1 0.0 0.0   EBIT   -23.9 -1.8 -108 -4.7 64.0 78.9 0.0 0.0   Pre-tax profit (PTP)   397.6 381.5 513.9 1,330.7 726.3 1,342.4 0.0 0.0   Net earnings   402.9 381.9 537.6 1,325.6 701.5 1,310.1 0.0 0.0   Pre-tax profit without non-rec. items   398 381 514 1,331 726 1,342 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   345 246 146 151 54.6 40.4 0.0 0.0   Shareholders equity total   1,031 1,357 1,838 3,107 3,749 4,999 3,599 3,599   Interest-bearing liabilities   0.1 40.4 76.7 118 161 206 0.0 0.0   Balance sheet total (assets)   1,249 1,614 2,211 3,616 4,418 5,545 3,599 3,599   Net Debt   -14.7 -2.7 42.2 81.0 150 195 -3,599 -3,599     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   59.1 97.2 -7.6 91.5 160 93.1 0.0 0.0   Gross profit growth   482.7% 64.6% 0.0% 0.0% 75.1% -41.9% -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)   1,249 1,614 2,211 3,616 4,418 5,545 3,599 3,599   Balance sheet change%   21.7% 29.2% 37.0% 63.5% 22.2% 25.5% -35.1% 0.0%   Added value   59.1 97.2 -16.6 91.5 160.2 93.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -198 -191 -91 -192 -28 -40 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 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   -40.5% -1.8% 1,410.1% -5.1% 40.0% 84.8% 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 %   34.9% 26.7% 26.9% 45.7% 18.1% 27.0% 0.0% 0.0%   ROI %   40.9% 30.6% 30.8% 51.8% 20.4% 29.5% 0.0% 0.0%   ROE %   47.1% 32.0% 33.6% 53.6% 20.5% 30.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   82.5% 84.1% 83.1% 85.9% 84.9% 90.1% 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, %   -24.8% -2.8% -253.8% 88.5% 93.5% 209.9% 0.0% 0.0%   Gearing %   0.0% 3.0% 4.2% 3.8% 4.3% 4.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.0% 1.5% 0.4% 0.4% 0.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   3.9 7.9 6.4 12.9 7.2 16.9 0.0 0.0   Current Ratio   3.9 7.9 6.4 12.9 7.2 16.9 0.0 0.0   Cash and cash equivalent   14.7 43.2 34.5 37.4 11.6 10.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   309.1 808.7 1,164.3 1,912.5 3,147.2 3,921.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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