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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   12.6% 11.4% 7.5% 7.5% 7.5% 6.2% 15.6% 15.6%   Credit score (0-100)   20 21 31 32 31 38 12 12   Credit rating   BB BB BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -176 635 751 949 1,253 1,354 0.0 0.0   EBITDA   -217 317 248 -92.4 173 113 0.0 0.0   EBIT   -217 317 241 -99.7 166 97.1 0.0 0.0   Pre-tax profit (PTP)   -244.4 281.7 195.8 -161.1 105.8 20.8 0.0 0.0   Net earnings   -190.6 219.2 151.9 -126.8 82.2 14.0 0.0 0.0   Pre-tax profit without non-rec. items   -244 282 196 -161 106 20.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 49.5 42.2 51.6 36.9 0.0 0.0   Shareholders equity total   -138 81.2 233 106 188 202 152 152   Interest-bearing liabilities   439 257 289 306 428 328 0.0 0.0   Balance sheet total (assets)   404 607 724 747 839 783 152 152   Net Debt   439 257 289 306 427 220 -152 -152     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -176 635 751 949 1,253 1,354 0.0 0.0   Gross profit growth   0.0% 0.0% 18.2% 26.3% 32.1% 8.0% -100.0% 0.0%   Employees   1 1 1 3 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 200.0% 0.0% -33.3% -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)   404 607 724 747 839 783 152 152   Balance sheet change%   25.5% 50.2% 19.2% 3.2% 12.2% -6.6% -80.5% 0.0%   Added value   -216.8 317.4 248.0 -92.4 173.5 112.7 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 42 -15 2 -30 -37 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 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   123.0% 50.0% 32.1% -10.5% 13.3% 7.2% 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 %   -50.1% 55.3% 37.1% -12.8% 22.7% 12.3% 0.0% 0.0%   ROI %   -62.1% 81.8% 57.4% -20.1% 35.0% 17.5% 0.0% 0.0%   ROE %   -83.4% 90.3% 96.7% -74.7% 55.8% 7.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -25.4% 13.4% 32.2% 14.2% 22.5% 25.9% 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, %   -202.3% 80.8% 116.3% -331.1% 245.9% 195.3% 0.0% 0.0%   Gearing %   -317.9% 316.2% 123.8% 287.8% 226.9% 162.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.5% 10.3% 18.7% 22.6% 20.1% 21.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.1 0.2 0.1 0.2 0.3 0.0 0.0   Current Ratio   0.7 1.1 1.3 1.1 1.1 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.9 107.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -138.0 50.8 154.1 32.8 62.3 125.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -217 317 248 -31 58 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -217 317 248 -31 58 56 0 0   EBIT / employee   -217 317 241 -33 55 49 0 0   Net earnings / employee   -191 219 152 -42 27 7 0 0