Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANKERKÆDEN 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 2018/12 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% 0.6% 0.6%   Bankruptcy risk   2.6% 11.9% 2.2% 1.3% 1.0% 0.8% 15.8% 15.8%   Credit score (0-100)   63 21 66 79 87 89 12 12   Credit rating   BBB BB BBB A A A BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 28.9 165.0 350.1 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   300 -686 0 0 0 0 0 0   Gross profit   295 -691 -12.1 -12.6 -8.9 -13.6 0.0 0.0   EBITDA   295 -691 -12.1 -12.6 -8.9 -13.6 0.0 0.0   EBIT   295 -691 -12.1 -12.6 -8.9 -13.6 0.0 0.0   Pre-tax profit (PTP)   283.5 -703.3 1,097.0 622.3 835.3 1,663.8 0.0 0.0   Net earnings   287.2 -707.8 1,110.7 627.8 841.0 1,671.2 0.0 0.0   Pre-tax profit without non-rec. items   283 -703 1,097 622 835 1,664 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   860 152 1,263 1,890 2,731 4,403 364 364   Interest-bearing liabilities   284 306 99.4 211 343 610 0.0 0.0   Balance sheet total (assets)   1,154 468 1,591 2,342 3,323 5,251 364 364   Net Debt   268 296 91.6 190 190 584 -364 -364     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   300 -686 0 0 0 0 0 0   Net sales growth   -236.3% -328.2% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   295 -691 -12.1 -12.6 -8.9 -13.6 0.0 0.0   Gross profit growth   0.0% 0.0% 98.2% -4.1% 29.6% -52.5% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,154 468 1,591 2,342 3,323 5,251 364 364   Balance sheet change%   35.1% -59.5% 240.0% 47.2% 41.9% 58.0% -93.1% 0.0%   Added value   295.0 -691.2 -12.1 -12.6 -8.9 -13.6 0.0 0.0   Added value %   98.2% 100.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -2.0 -3.0 -4.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 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 %   98.2% 100.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   98.2% 0.0% 0.0% 0.0% 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 %   95.6% 103.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   95.6% 103.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   94.4% 102.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   29.5% -85.1% 107.8% 32.3% 30.3% 39.5% 0.0% 0.0%   ROI %   29.8% -86.2% 121.9% 36.7% 33.2% 41.8% 0.0% 0.0%   ROE %   40.1% -140.0% 157.1% 39.8% 36.4% 46.9% 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 %   74.5% 32.4% 79.4% 80.7% 82.2% 83.8% 100.0% 100.0%   Relative indebtedness %   98.0% -46.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   92.4% -44.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   90.7% -42.8% -753.7% -1,506.0% -2,136.8% -4,301.5% 0.0% 0.0%   Gearing %   33.1% 201.7% 7.9% 11.1% 12.6% 13.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 4.3% 6.0% 8.4% 8.2% 5.9% 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   0.2 0.2 0.2 0.3 0.5 0.6 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.3 0.5 0.6 0.0 0.0   Cash and cash equivalent   17.0 10.0 7.9 20.1 152.9 26.2 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 %   16.6% -7.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -244.8 -266.9 -276.5 -295.9 -316.5 -346.3 0.0 0.0   Net working capital %   -81.5% 38.9% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0