Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANN-CATRINE MOUSTEN HENRIKSEN HOLDING ApS 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   21.1% 7.1% 9.8% 3.5% 27.0% 15.9% 20.4% 20.4%   Credit score (0-100)   5 35 25 52 2 11 5 5   Credit rating   B BBB BB BBB B BB B B   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   -689 446 -88 247 -897 0 0 0   Gross profit   -730 439 -91.4 242 -902 -5.0 0.0 0.0   EBITDA   -730 439 -91.4 242 -902 -5.0 0.0 0.0   EBIT   -730 439 -91.4 242 -902 -5.0 0.0 0.0   Pre-tax profit (PTP)   -869.1 434.0 -94.1 222.9 -911.6 -32.4 0.0 0.0   Net earnings   -866.2 440.9 -90.6 224.0 -910.1 -30.4 0.0 0.0   Pre-tax profit without non-rec. items   -869 434 -94.1 223 -912 -32.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   72.5 513 423 647 -263 -294 -374 -374   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 374 374   Balance sheet total (assets)   509 1,069 1,088 1,200 344 184 0.0 0.0   Net Debt   -0.4 -0.4 -1.8 -0.8 -0.8 0.0 374 374     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   -689 446 -88 247 -897 0 0 0   Net sales growth   -733.6% -164.7% -119.7% -381.6% -463.6% -100.0% 0.0% 0.0%   Gross profit   -730 439 -91.4 242 -902 -5.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 99.4% 0.0% 0.0%   Employees   1 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   509 1,069 1,088 1,200 344 184 0 0   Balance sheet change%   -59.9% 109.9% 1.7% 10.3% -71.3% -46.5% -100.0% 0.0%   Added value   -730.1 438.5 -91.4 242.5 -902.4 -5.0 0.0 0.0   Added value %   106.0% 98.4% 104.3% 98.2% 100.6% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   106.0% 98.4% 104.3% 98.2% 100.6% 0.0% 0.0% 0.0%   EBIT %   0.0% 98.4% 0.0% 98.2% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   125.7% 98.9% 103.4% 90.7% 101.4% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   125.7% 98.9% 103.4% 90.7% 101.4% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   126.1% 97.4% 107.4% 90.3% 101.6% 0.0% 0.0% 0.0%   ROA %   -81.5% 56.1% -7.7% 21.9% -99.0% 0.2% 0.0% 0.0%   ROI %   -141.1% 151.2% -17.6% 46.9% -276.6% 0.0% 0.0% 0.0%   ROE %   -171.3% 150.5% -19.4% 41.9% -183.8% -11.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   14.2% 48.0% 38.9% 53.9% -43.4% -61.5% -100.0% -100.0%   Relative indebtedness %   -63.4% 124.7% -758.8% 224.0% -67.7% 0.0% 0.0% 0.0%   Relative net indebtedness %   -63.3% 124.6% -756.8% 223.7% -67.6% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.1% -0.1% 1.9% -0.3% 0.1% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,781.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.6 0.8 0.8 0.6 0.6 0.4 0.0 0.0   Current Ratio   0.6 0.8 0.8 0.6 0.6 0.4 0.0 0.0   Cash and cash equivalent   0.4 0.4 1.8 0.8 0.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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)   192.7 425.5 827.3 709.1 610.1 1,022.8 0.0 0.0   Current assets / Net sales %   -31.5% 74.3% -498.9% 122.5% -38.3% 0.0% 0.0% 0.0%   Net working capital   -137.9 -107.5 -134.2 -213.0 -221.4 -267.1 -186.9 -186.9   Net working capital %   20.0% -24.1% 153.1% -86.3% 24.7% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   -689 446 -88 0 -897 0 0 0   Added value / employee   -730 439 -91 0 -902 -5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -730 439 -91 0 -902 -5 0 0   EBIT / employee   -730 439 -91 0 -902 -5 0 0   Net earnings / employee   -866 441 -91 0 -910 -30 0 0