Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANKER'S SKIBSSERVICE 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% 1.9% 1.9%   Bankruptcy risk   3.9% 3.7% 8.3% 4.2% 6.4% 6.2% 15.4% 15.4%   Credit score (0-100)   52 53 29 47 36 37 13 13   Credit rating   BBB BBB BB BBB BBB 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   2,203 2,842 2,148 2,428 2,219 2,304 0.0 0.0   EBITDA   400 562 -125 273 49.1 104 0.0 0.0   EBIT   363 537 -133 265 30.5 69.3 0.0 0.0   Pre-tax profit (PTP)   356.4 522.3 -145.6 261.4 22.6 57.0 0.0 0.0   Net earnings   276.4 404.9 -113.7 204.0 17.4 43.6 0.0 0.0   Pre-tax profit without non-rec. items   356 522 -146 261 22.6 57.0 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   33.4 7.8 0.0 43.2 76.2 42.0 0.0 0.0   Shareholders equity total   526 655 136 340 267 294 125 125   Interest-bearing liabilities   135 355 362 35.8 435 538 0.0 0.0   Balance sheet total (assets)   1,009 1,395 1,333 932 1,149 1,210 125 125   Net Debt   -7.2 207 50.6 -210 410 532 -125 -125     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   2,203 2,842 2,148 2,428 2,219 2,304 0.0 0.0   Gross profit growth   19.9% 29.0% -24.4% 13.1% -8.6% 3.8% -100.0% 0.0%   Employees   3 4 4 4 4 4 0 0   Employee growth %   0.0% 33.3% 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)   1,009 1,395 1,333 932 1,149 1,210 125 125   Balance sheet change%   19.5% 38.2% -4.4% -30.1% 23.3% 5.3% -89.7% 0.0%   Added value   400.0 562.3 -125.4 273.0 38.4 103.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -74 -51 -16 35 14 -69 -42 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 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 (%)   16.5% 18.9% -6.2% 10.9% 1.4% 3.0% 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 %   39.2% 44.7% -9.7% 24.1% 3.2% 5.9% 0.0% 0.0%   ROI %   60.7% 64.3% -17.6% 62.3% 6.1% 9.1% 0.0% 0.0%   ROE %   59.7% 68.5% -28.7% 85.6% 5.7% 15.5% 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 %   52.2% 47.0% 10.2% 36.5% 23.3% 24.3% 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, %   -1.8% 36.8% -40.4% -77.1% 833.9% 513.3% 0.0% 0.0%   Gearing %   25.7% 54.3% 265.5% 10.5% 162.8% 183.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 6.1% 3.6% 5.6% 4.4% 2.7% 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   1.9 1.8 1.1 1.3 1.2 1.1 0.0 0.0   Current Ratio   2.0 1.9 1.1 1.5 1.2 1.3 0.0 0.0   Cash and cash equivalent   142.4 148.7 311.3 246.3 25.8 6.1 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   493.0 647.1 136.3 297.1 191.2 251.6 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   133 141 -31 68 10 26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   133 141 -31 68 12 26 0 0   EBIT / employee   121 134 -33 66 8 17 0 0   Net earnings / employee   92 101 -28 51 4 11 0 0