Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ansnei 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   15.9% 21.0% 35.2% 9.2% 4.2% 2.5% 14.6% 14.6%   Credit score (0-100)   14 5 1 27 47 62 14 15   Credit rating   BB B C BB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -143 411 175 115 613 1,632 0.0 0.0   EBITDA   -143 401 166 30.8 247 1,102 0.0 0.0   EBIT   -143 401 166 25.6 130 524 0.0 0.0   Pre-tax profit (PTP)   -158.2 387.3 164.8 25.5 128.4 523.7 0.0 0.0   Net earnings   -158.2 387.3 164.8 24.2 140.9 376.0 0.0 0.0   Pre-tax profit without non-rec. items   -158 387 165 25.5 128 524 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 76.0 441 1,079 0.0 0.0   Shareholders equity total   -552 -164 0.3 24.5 165 541 491 491   Interest-bearing liabilities   0.0 98.1 2.1 50.0 148 262 0.0 0.0   Balance sheet total (assets)   35.9 18.3 33.5 145 474 1,152 491 491   Net Debt   -31.7 84.0 -31.4 32.4 148 255 -491 -491     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -143 411 175 115 613 1,632 0.0 0.0   Gross profit growth   67.3% 0.0% -57.4% -34.0% 431.2% 166.1% -100.0% 0.0%   Employees   0 0 0 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)   36 18 34 145 474 1,152 491 491   Balance sheet change%   -56.7% -48.9% 82.8% 333.2% 226.7% 142.9% -57.3% 0.0%   Added value   -143.3 401.5 165.8 30.8 135.3 1,101.7 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 71 248 60 -1,079 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 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   100.0% 97.7% 94.7% 22.2% 21.2% 32.1% 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 %   -26.9% 104.2% 153.3% 28.7% 42.1% 64.5% 0.0% 0.0%   ROI %   0.0% 818.6% 329.8% 65.4% 67.0% 94.0% 0.0% 0.0%   ROE %   -266.6% 1,429.3% 1,765.5% 194.6% 148.3% 106.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -93.9% -90.0% 1.0% 16.9% 34.9% 47.0% 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, %   22.1% 20.9% -18.9% 105.0% 59.8% 23.2% 0.0% 0.0%   Gearing %   0.0% -59.6% 635.0% 203.9% 89.3% 48.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 28.9% 2.0% 0.5% 1.8% 0.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.1 0.1 1.0 0.6 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.1 1.0 0.6 0.1 0.1 0.0 0.0   Cash and cash equivalent   31.7 14.1 33.5 17.6 0.1 6.2 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -551.8 -164.5 0.3 -50.1 -275.6 -537.4 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 31 135 1,102 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 31 247 1,102 0 0   EBIT / employee   0 0 0 26 130 524 0 0   Net earnings / employee   0 0 0 24 141 376 0 0