Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anna K 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% 1.4% 1.4%   Bankruptcy risk   22.4% 12.0% 16.1% 8.6% 6.6% 6.7% 17.9% 17.9%   Credit score (0-100)   4 21 11 27 36 34 8 8   Credit rating   B BB BB BB BBB BBB 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 2018/12 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   410 211 355 594 453 570 0.0 0.0   EBITDA   12.9 -24.4 27.1 8.1 7.6 -10.9 0.0 0.0   EBIT   12.9 -24.4 27.1 8.1 7.6 -10.9 0.0 0.0   Pre-tax profit (PTP)   12.5 -24.8 26.5 7.1 6.9 -10.7 0.0 0.0   Net earnings   9.6 -19.4 20.7 5.5 5.3 -8.3 0.0 0.0   Pre-tax profit without non-rec. items   12.5 -24.8 26.5 7.1 6.9 -10.7 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   59.4 40.0 60.7 66.3 71.6 63.2 13.2 13.2   Interest-bearing liabilities   0.0 0.0 0.2 0.2 0.2 0.0 0.0 0.0   Balance sheet total (assets)   119 85.0 179 202 161 201 13.2 13.2   Net Debt   -119 -70.5 -173 -143 -119 -157 -13.2 -13.2     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   410 211 355 594 453 570 0.0 0.0   Gross profit growth   23.9% -48.6% 68.6% 67.0% -23.6% 25.7% -100.0% 0.0%   Employees   1 1 1 1 1 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)   119 85 179 202 161 201 13 13   Balance sheet change%   19.3% -28.7% 110.3% 13.0% -20.3% 24.7% -93.4% 0.0%   Added value   12.9 -24.4 27.1 8.1 7.6 -10.9 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 -1.0 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 (%)   3.1% -11.5% 7.6% 1.4% 1.7% -1.9% 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 %   11.8% -23.8% 20.5% 4.2% 4.2% -5.7% 0.0% 0.0%   ROI %   23.2% -49.0% 53.6% 12.6% 10.9% -15.2% 0.0% 0.0%   ROE %   17.5% -39.0% 41.0% 8.7% 7.7% -12.4% 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 %   49.8% 47.1% 34.0% 32.8% 44.5% 31.5% 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, %   -925.9% 289.6% -640.1% -1,772.5% -1,576.4% 1,447.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.4% 0.4% 0.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   51.5% 0.0% 499.6% 412.2% 298.5% 350.6% 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   2.0 1.9 1.5 1.5 1.8 1.4 0.0 0.0   Current Ratio   2.0 1.9 1.5 1.5 1.8 1.4 0.0 0.0   Cash and cash equivalent   119.3 70.5 173.4 143.1 119.6 157.4 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   59.4 40.0 60.7 66.3 68.9 60.6 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   13 -24 27 8 8 -11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   13 -24 27 8 8 -11 0 0   EBIT / employee   13 -24 27 8 8 -11 0 0   Net earnings / employee   10 -19 21 6 5 -8 0 0