Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S Acanto Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.3% 3.8% 2.2% 1.0% 0.9% 1.1% 10.6% 10.4%   Credit score (0-100)   82 52 65 86 88 83 23 23   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   74.4 0.0 0.3 800.3 949.3 522.5 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   283 29 434 853 854 833 833 833   Gross profit   207 -325 -453 761 778 725 0.0 0.0   EBITDA   189 -325 -483 731 747 694 0.0 0.0   EBIT   156 -358 -516 698 714 661 0.0 0.0   Pre-tax profit (PTP)   67.0 -423.4 -559.6 661.8 667.5 458.2 0.0 0.0   Net earnings   67.0 -423.4 -559.6 661.8 667.5 458.2 0.0 0.0   Pre-tax profit without non-rec. items   67.0 -423 -560 662 667 458 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   7,191 10,975 17,585 17,552 17,519 17,486 0.0 0.0   Shareholders equity total   4,158 7,735 12,425 12,587 13,254 12,733 683 683   Interest-bearing liabilities   5,180 4,985 4,788 4,592 4,403 4,277 0.0 0.0   Balance sheet total (assets)   9,536 12,770 17,681 17,660 18,095 17,500 683 683   Net Debt   2,918 3,190 4,720 4,484 3,827 4,263 -683 -683     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   283 29 434 853 854 833 833 833   Net sales growth   -8.7% -89.9% 1,418.0% 96.7% 0.2% -2.5% 0.0% 0.0%   Gross profit   207 -325 -453 761 778 725 0.0 0.0   Gross profit growth   39.8% 0.0% -39.4% 0.0% 2.2% -6.8% -100.0% 0.0%   Employees   0 0 0 0 0 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)   9,536 12,770 17,681 17,660 18,095 17,500 683 683   Balance sheet change%   16.5% 33.9% 38.5% -0.1% 2.5% -3.3% -96.1% 0.0%   Added value   189.4 -325.3 -483.4 731.0 747.4 693.6 0.0 0.0   Added value %   67.0% -1,138.7% -111.5% 85.7% 87.5% 83.3% 0.0% 0.0%   Investments   52 3,751 6,577 -66 -66 -66 -17,486 0   Net sales trend   -1.0 -2.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 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 %   67.0% -1,138.7% -111.5% 85.7% 87.5% 83.3% 0.0% 0.0%   EBIT %   55.4% -1,254.3% -119.1% 81.8% 83.6% 79.3% 0.0% 0.0%   EBIT to gross profit (%)   75.6% 110.1% 113.9% 91.7% 91.8% 91.1% 0.0% 0.0%   Net Earnings %   23.7% -1,482.2% -129.1% 77.6% 78.1% 55.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   35.4% -1,366.6% -121.4% 81.5% 82.0% 59.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   23.7% -1,482.2% -129.1% 77.6% 78.1% 55.0% 0.0% 0.0%   ROA %   1.8% -3.2% -3.4% 3.9% 4.0% 3.7% 0.0% 0.0%   ROI %   1.8% -3.2% -3.4% 4.1% 4.1% 3.8% 0.0% 0.0%   ROE %   2.0% -7.1% -5.6% 5.3% 5.2% 3.5% 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 %   43.6% 60.6% 70.3% 71.3% 73.2% 72.8% 100.0% 100.0%   Relative indebtedness %   1,903.5% 17,626.9% 1,205.7% 594.8% 566.6% 572.3% 0.0% 0.0%   Relative net indebtedness %   1,102.6% 11,343.3% 1,190.0% 582.1% 499.3% 570.6% -81.9% -81.9%   Net int. bear. debt to EBITDA, %   1,540.4% -980.6% -976.4% 613.4% 512.1% 614.6% 0.0% 0.0%   Gearing %   124.6% 64.4% 38.5% 36.5% 33.2% 33.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.3% 0.9% 0.8% 1.0% 4.7% 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   5.9 7.2 0.1 0.2 0.9 0.0 0.0 0.0   Current Ratio   5.9 7.2 0.1 0.2 0.9 0.0 0.0 0.0   Cash and cash equivalent   2,262.6 1,794.9 67.8 107.7 575.3 14.1 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)   106.3 0.0 0.4 0.5 0.7 0.0 0.0 0.0   Trade creditors turnover (days)   425.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   830.0% 6,283.7% 15.7% 12.7% 67.5% 1.7% 81.9% 81.9%   Net working capital   1,947.5 1,544.5 -571.9 -573.1 -61.6 -595.7 0.0 0.0   Net working capital %   689.4% 5,407.1% -131.9% -67.2% -7.2% -71.5% 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 0 833 0 0   Added value / employee   0 0 0 0 0 694 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 694 0 0   EBIT / employee   0 0 0 0 0 661 0 0   Net earnings / employee   0 0 0 0 0 458 0 0