Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anpé Atelier Copenhagen 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% 2.2% 2.2%   Bankruptcy risk   10.9% 17.3% 6.3% 4.9% 7.6% 4.6% 15.6% 15.6%   Credit score (0-100)   24 10 37 43 31 45 12 12   Credit rating   BB BB BBB BBB BB BBB BB BB   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   12.2 -176 635 751 949 1,253 0.0 0.0   EBITDA   12.2 -217 317 248 -92.4 173 0.0 0.0   EBIT   12.2 -217 317 241 -99.7 166 0.0 0.0   Pre-tax profit (PTP)   3.5 -244.4 281.7 195.8 -161.1 105.8 0.0 0.0   Net earnings   2.6 -190.6 219.2 151.9 -126.8 82.2 0.0 0.0   Pre-tax profit without non-rec. items   3.5 -244 282 196 -161 106 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   0.0 0.0 0.0 49.5 42.2 51.6 0.0 0.0   Shareholders equity total   52.6 -138 81.2 233 106 188 138 138   Interest-bearing liabilities   207 439 257 289 306 428 0.0 0.0   Balance sheet total (assets)   322 404 607 724 747 839 138 138   Net Debt   207 439 257 289 306 427 -138 -138     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   12.2 -176 635 751 949 1,253 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 18.2% 26.3% 32.1% -100.0% 0.0%   Employees   0 1 1 1 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% 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)   322 404 607 724 747 839 138 138   Balance sheet change%   0.0% 25.5% 50.2% 19.2% 3.2% 12.2% -83.5% 0.0%   Added value   12.2 -216.8 317.4 248.0 -92.4 173.5 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 42 -15 2 -52 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 -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 (%)   100.0% 123.0% 50.0% 32.1% -10.5% 13.3% 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 %   3.8% -50.1% 55.3% 37.1% -12.8% 22.7% 0.0% 0.0%   ROI %   4.7% -62.1% 81.8% 57.4% -20.1% 35.0% 0.0% 0.0%   ROE %   4.9% -83.4% 90.3% 96.7% -74.7% 55.8% 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 %   16.3% -25.4% 13.4% 32.2% 14.2% 22.5% 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, %   1,696.5% -202.3% 80.8% 116.3% -331.1% 245.9% 0.0% 0.0%   Gearing %   394.5% -317.9% 316.2% 123.8% 287.8% 226.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 8.5% 10.3% 18.7% 22.6% 20.1% 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   0.0 0.2 0.1 0.2 0.1 0.2 0.0 0.0   Current Ratio   1.2 0.7 1.1 1.3 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.9 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   52.6 -138.0 50.8 154.1 32.8 62.3 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 -217 317 248 -31 58 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -217 317 248 -31 58 0 0   EBIT / employee   0 -217 317 241 -33 55 0 0   Net earnings / employee   0 -191 219 152 -42 27 0 0