Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANYBODY TECHNOLOGY A/S 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 3.7% 1.5% 1.6% 1.5% 1.3% 8.4% 8.4%   Credit score (0-100)   79 52 74 74 75 80 29 29   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   122.1 0.0 56.7 36.2 78.8 348.9 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   6,770 5,641 5,944 5,854 6,129 7,681 0.0 0.0   EBITDA   909 -91.4 838 302 725 1,847 0.0 0.0   EBIT   747 -319 501 -130 288 1,225 0.0 0.0   Pre-tax profit (PTP)   720.0 -79.2 641.6 188.5 486.1 1,431.5 0.0 0.0   Net earnings   516.9 87.3 541.4 239.5 418.4 1,165.2 0.0 0.0   Pre-tax profit without non-rec. items   720 -79.2 642 189 486 1,432 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   42.3 26.9 59.8 25.0 39.9 20.8 0.0 0.0   Shareholders equity total   13,784 13,722 14,266 14,617 15,035 16,200 8,770 8,770   Interest-bearing liabilities   1,296 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   17,205 15,295 16,711 17,491 17,837 18,854 8,770 8,770   Net Debt   -10,087 -8,550 -9,115 -9,186 -9,489 -9,033 -8,770 -8,770     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   6,770 5,641 5,944 5,854 6,129 7,681 0.0 0.0   Gross profit growth   6.2% -16.7% 5.4% -1.5% 4.7% 25.3% -100.0% 0.0%   Employees   12 12 10 11 11 11 0 0   Employee growth %   9.1% 0.0% -16.7% 10.0% 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)   17,205 15,295 16,711 17,491 17,837 18,854 8,770 8,770   Balance sheet change%   4.1% -11.1% 9.3% 4.7% 2.0% 5.7% -53.5% 0.0%   Added value   908.7 -91.4 838.2 301.6 719.9 1,847.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   363 574 546 239 1,420 1,335 -7,290 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 -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 (%)   11.0% -5.7% 8.4% -2.2% 4.7% 16.0% 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 %   4.3% 0.2% 4.1% 1.9% 2.8% 8.1% 0.0% 0.0%   ROI %   4.9% 0.3% 4.5% 2.2% 3.2% 9.1% 0.0% 0.0%   ROE %   3.8% 0.6% 3.9% 1.7% 2.8% 7.5% 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 %   87.6% 89.7% 85.4% 83.6% 84.3% 85.9% 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, %   -1,110.1% 9,351.9% -1,087.4% -3,045.9% -1,308.2% -488.9% 0.0% 0.0%   Gearing %   9.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 18.4% 0.0% 0.0% 0.0% 0.0% 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   5.0 13.2 7.4 6.1 5.6 5.7 0.0 0.0   Current Ratio   5.0 13.2 7.4 6.1 5.6 5.7 0.0 0.0   Cash and cash equivalent   11,383.7 8,550.5 9,114.5 9,186.3 9,489.3 9,033.2 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   12,856.6 12,340.7 11,998.2 11,677.8 10,285.0 9,533.0 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   76 -8 84 27 65 168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   76 -8 84 27 66 168 0 0   EBIT / employee   62 -27 50 -12 26 111 0 0   Net earnings / employee   43 7 54 22 38 106 0 0