Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anthony Ejendomme 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   5.4% 4.4% 5.7% 5.9% 10.9% 8.6% 18.2% 18.2%   Credit score (0-100)   43 48 40 38 22 28 8 8   Credit rating   BBB BBB BBB 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 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   207 209 101 98.7 -22.0 1,092 0.0 0.0   EBITDA   207 209 101 98.7 -22.0 1,092 0.0 0.0   EBIT   151 153 45.1 43.1 -77.7 1,092 0.0 0.0   Pre-tax profit (PTP)   143.8 141.4 34.8 40.5 -86.2 1,107.4 0.0 0.0   Net earnings   100.3 98.2 15.4 20.5 -79.2 878.7 0.0 0.0   Pre-tax profit without non-rec. items   144 141 34.8 40.5 -86.2 1,107 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   636 580 525 469 413 0.0 0.0 0.0   Shareholders equity total   341 439 454 475 395 1,274 224 224   Interest-bearing liabilities   537 541 44.0 64.9 102 67.9 0.0 0.0   Balance sheet total (assets)   1,071 1,192 688 716 562 1,671 224 224   Net Debt   154 -63.5 -112 -145 -45.6 -773 -224 -224     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   207 209 101 98.7 -22.0 1,092 0.0 0.0   Gross profit growth   -4.6% 0.9% -51.8% -2.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   1,071 1,192 688 716 562 1,671 224 224   Balance sheet change%   3.6% 11.3% -42.3% 4.2% -21.6% 197.5% -86.6% 0.0%   Added value   206.9 208.8 100.7 98.7 -22.0 1,091.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -111 -111 -111 -111 -111 -413 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 1.0 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 (%)   73.1% 73.4% 44.8% 43.7% 352.3% 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 %   14.5% 13.5% 4.8% 6.1% -12.2% 99.3% 0.0% 0.0%   ROI %   16.4% 15.6% 5.7% 7.5% -13.5% 117.1% 0.0% 0.0%   ROE %   34.7% 25.2% 3.5% 4.4% -18.2% 105.3% 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 %   31.8% 36.8% 66.1% 66.3% 70.4% 76.2% 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, %   74.3% -30.4% -111.2% -146.7% 206.8% -70.8% 0.0% 0.0%   Gearing %   157.6% 123.3% 9.7% 13.7% 25.8% 5.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 2.2% 3.5% 4.8% 10.2% 0.8% 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   2.5 0.9 0.9 1.4 1.3 4.2 0.0 0.0   Current Ratio   2.5 0.9 0.9 1.4 1.3 4.2 0.0 0.0   Cash and cash equivalent   383.0 604.5 156.1 209.7 147.8 841.0 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   263.3 -85.4 -12.4 64.7 -59.4 675.2 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 99 -22 1,092 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 99 -22 1,092 0 0   EBIT / employee   0 0 0 43 -78 1,092 0 0   Net earnings / employee   0 0 0 20 -79 879 0 0