Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANTOAX A/S 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 2019/4 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   0.7% 0.0% 0.0% 4.2% 0.6% 1.5% 7.0% 7.0%   Credit score (0-100)   96 0 0 47 97 75 35 35   Credit rating   AA N/A N/A BBB AA A BBB BBB   Credit limit (kDKK)   66,142.4 67,746.2 53,345.8 0.0 66,710.5 4,595.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBITDA   -285 0.0 0.0 0.0 -70.0 -50.0 0.0 0.0   EBIT   -285 0.0 0.0 0.0 -70.0 -50.0 0.0 0.0   Pre-tax profit (PTP)   67,226.0 34,824.0 -85,570.0 123,938.0 86,087.0 532,784.0 0.0 0.0   Net earnings   66,742.0 34,824.0 -85,570.0 123,938.0 85,497.0 532,762.0 0.0 0.0   Pre-tax profit without non-rec. items   67,226 0.0 0.0 0.0 86,087 532,784 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 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   664,493 669,740 527,378 647,724 688,322 1,215,393 222,484 222,484   Interest-bearing liabilities   17,978 0.0 0.0 0.0 11,724 11,470 0.0 0.0   Balance sheet total (assets)   682,569 672,614 540,085 660,499 700,078 1,226,895 222,484 222,484   Net Debt   -69,879 0.0 0.0 0.0 1,350 1,201 -222,484 -222,484     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   682,569 672,614 540,085 660,499 700,078 1,226,895 222,484 222,484   Balance sheet change%   2.3% -1.5% -19.7% 22.3% 6.0% 75.3% -81.9% 0.0%   Added value   -285.0 0.0 0.0 0.0 -70.0 -50.0 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 %   10.2% 0.0% 0.0% 0.0% 12.7% 55.3% 0.0% 0.0%   ROI %   10.2% 0.0% 0.0% 0.0% 12.7% 55.3% 0.0% 0.0%   ROE %   10.1% 5.2% -14.3% 21.1% 12.8% 56.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   97.4% 100.0% 100.0% 100.0% 98.3% 99.1% 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, %   24,518.9% 0.0% 0.0% 0.0% -1,928.6% -2,402.0% 0.0% 0.0%   Gearing %   2.7% 0.0% 0.0% 0.0% 1.7% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.0% 0.0% 0.0% 0.0% 1.2% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   4.9 0.0 0.0 0.0 0.9 0.9 0.0 0.0   Current Ratio   4.9 0.0 0.0 0.0 0.9 0.9 0.0 0.0   Cash and cash equivalent   87,857.0 0.0 0.0 0.0 10,374.0 10,269.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 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   68,429.0 0.0 0.0 0.0 -1,338.0 -1,214.0 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 2019/4 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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