Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anyone Worldwide 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   13.0% 10.0% 9.5% 6.0% 11.6% 11.7% 18.3% 17.9%   Credit score (0-100)   19 26 26 38 20 19 8 8   Credit rating   BB BB BB BBB BB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,058 2,714 1,744 2,061 1,309 705 0.0 0.0   EBITDA   566 869 361 499 -42.4 -74.7 0.0 0.0   EBIT   566 869 361 499 -42.4 -74.7 0.0 0.0   Pre-tax profit (PTP)   538.9 853.0 332.1 452.6 -49.2 -80.7 0.0 0.0   Net earnings   420.2 662.4 261.5 353.1 -39.0 -63.3 0.0 0.0   Pre-tax profit without non-rec. items   539 853 332 453 -49.2 -80.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   572 735 346 699 403 340 300 300   Interest-bearing liabilities   11.7 39.7 14.1 34.1 28.3 39.5 0.0 0.0   Balance sheet total (assets)   791 1,106 1,480 1,161 752 626 300 300   Net Debt   -412 -668 -282 -341 -15.9 -72.2 -300 -300     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,058 2,714 1,744 2,061 1,309 705 0.0 0.0   Gross profit growth   103.5% 31.9% -35.7% 18.2% -36.5% -46.1% -100.0% 0.0%   Employees   2 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   791 1,106 1,480 1,161 752 626 300 300   Balance sheet change%   236.7% 39.7% 33.8% -21.6% -35.2% -16.8% -52.1% 0.0%   Added value   565.9 868.6 361.2 499.4 -42.4 -74.7 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   2.0 3.0 4.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   27.5% 32.0% 20.7% 24.2% -3.2% -10.6% 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 %   110.3% 91.6% 28.8% 37.9% -4.4% -10.8% 0.0% 0.0%   ROI %   151.3% 127.9% 65.6% 90.9% -7.2% -18.4% 0.0% 0.0%   ROE %   116.0% 101.4% 48.4% 67.6% -7.1% -17.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   72.3% 66.4% 23.4% 60.2% 53.6% 54.3% 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, %   -72.8% -76.9% -78.0% -68.4% 37.5% 96.7% 0.0% 0.0%   Gearing %   2.1% 5.4% 4.1% 4.9% 7.0% 11.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   229.1% 61.4% 149.3% 196.1% 21.8% 18.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.0 2.5 0.3 1.0 0.3 0.5 0.0 0.0   Current Ratio   3.6 2.9 1.3 2.5 2.2 2.2 0.0 0.0   Cash and cash equivalent   423.5 707.3 295.9 375.5 44.2 111.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 9.6 459.2 55.1 2.0 17.8 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   572.3 699.2 309.9 667.0 403.1 339.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   283 434 181 250 -42 -75 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   283 434 181 250 -42 -75 0 0   EBIT / employee   283 434 181 250 -42 -75 0 0   Net earnings / employee   210 331 131 177 -39 -63 0 0