Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANKERHUS 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  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% 0.4% 0.4%   Bankruptcy risk   1.3% 5.0% 1.3% 1.3% 2.2% 2.3% 10.2% 10.2%   Credit score (0-100)   82 45 80 79 66 63 24 24   Credit rating   A BBB A A BBB BBB BB BB   Credit limit (kDKK)   35.7 0.0 21.9 30.5 0.1 0.0 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   319 -813 474 295 102 433 0.0 0.0   EBITDA   319 -813 474 295 102 433 0.0 0.0   EBIT   376 -595 253 740 107 345 0.0 0.0   Pre-tax profit (PTP)   133.3 -734.0 48.3 553.2 -118.4 218.7 0.0 0.0   Net earnings   77.1 -565.0 118.6 431.8 -92.6 222.9 0.0 0.0   Pre-tax profit without non-rec. items   133 -734 48.3 553 -118 219 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   6,318 6,901 7,037 7,483 7,610 634 0.0 0.0   Shareholders equity total   2,090 1,417 1,425 1,743 1,536 1,641 1,455 1,455   Interest-bearing liabilities   3,736 5,640 6,256 6,188 6,360 1,232 0.0 0.0   Balance sheet total (assets)   7,108 8,003 8,557 8,940 8,952 4,171 1,455 1,455   Net Debt   3,736 5,640 6,256 6,188 6,360 -534 -1,455 -1,455     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   319 -813 474 295 102 433 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -37.7% -65.3% 323.1% -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)   7,108 8,003 8,557 8,940 8,952 4,171 1,455 1,455   Balance sheet change%   -11.3% 12.6% 6.9% 4.5% 0.1% -53.4% -65.1% 0.0%   Added value   375.8 -595.2 252.6 740.5 107.4 345.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   56 584 136 445 127 -6,976 -634 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 2.0 3.0 4.0 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 (%)   117.7% 73.2% 53.2% 250.7% 104.9% 79.7% 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 %   5.1% -7.6% 3.5% 9.0% 1.8% 6.1% 0.0% 0.0%   ROI %   5.7% -7.7% 3.5% 9.1% 1.8% 6.8% 0.0% 0.0%   ROE %   3.7% -32.2% 8.4% 27.3% -5.6% 14.0% 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 %   29.4% 17.7% 16.6% 19.5% 17.2% 39.4% 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, %   1,169.6% -693.6% 1,318.6% 2,094.9% 6,211.6% -123.2% 0.0% 0.0%   Gearing %   178.8% 398.1% 439.2% 355.0% 414.0% 75.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 3.5% 4.0% 3.8% 4.4% 4.8% 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   0.1 0.2 0.3 0.3 0.3 1.4 0.0 0.0   Current Ratio   0.1 0.2 0.3 0.3 0.3 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 1,765.3 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   -1,684.3 -2,911.9 -3,259.1 -3,162.8 -3,645.5 1,052.9 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 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