Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAKOB ANKER HEEGAARD 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% 1.9% 1.9%   Bankruptcy risk   20.1% 9.4% 16.7% 10.5% 15.3% 17.0% 16.1% 16.1%   Credit score (0-100)   6 28 10 22 12 9 11 11   Credit rating   B BB BB BB BB BB 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)  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   11 33 16 0 18 0 0 0   Gross profit   -8.3 11.5 -15.1 0.0 -9.9 0.0 0.0 0.0   EBITDA   -8.3 11.5 -15.1 -11.0 -9.9 -38.2 0.0 0.0   EBIT   -18.9 5.9 -24.4 -23.3 -24.5 -56.3 0.0 0.0   Pre-tax profit (PTP)   -19.6 5.1 -25.3 -24.0 -24.7 -57.8 0.0 0.0   Net earnings   -19.6 4.0 -19.7 -20.8 -22.0 -48.3 0.0 0.0   Pre-tax profit without non-rec. items   -19.6 5.1 -25.3 -24.0 -24.7 -57.8 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   22.4 16.8 22.4 22.1 16.6 12.5 0.0 0.0   Shareholders equity total   -160 -101 -121 -142 -164 -212 -337 -337   Interest-bearing liabilities   14.5 5.3 10.9 13.1 4.4 0.0 340 340   Balance sheet total (assets)   34.7 84.3 111 103 100 105 2.8 2.8   Net Debt   29.0 5.3 10.9 13.1 4.4 -1.9 340 340     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   11 33 16 0 18 0 0 0   Net sales growth   -48.9% 185.4% -50.2% -100.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   -8.3 11.5 -15.1 0.0 -9.9 0.0 0.0 0.0   Gross profit growth   -34.9% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   35 84 111 103 100 105 3 3   Balance sheet change%   -24.3% 142.8% 31.1% -7.2% -2.5% 4.5% -97.3% 0.0%   Added value   -8.3 11.5 -15.1 -11.0 -12.2 -38.2 0.0 0.0   Added value %   -73.2% 35.4% -93.1% 0.0% -66.9% 0.0% 0.0% 0.0%   Investments   -11 -11 -4 -13 -20 -22 -13 0   Net sales trend   -2.0 1.0 -1.0 -2.0 0.0 -1.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 -2.0 -3.0 -4.0 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 %   -73.2% 35.4% -93.1% 0.0% -54.4% 0.0% 0.0% 0.0%   EBIT %   -166.1% 18.1% -150.9% 0.0% -134.9% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   226.9% 51.2% 161.9% 0.0% 248.1% 0.0% 0.0% 0.0%   Net Earnings %   -172.1% 12.2% -121.9% 0.0% -121.4% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -79.2% 29.4% -64.2% 0.0% -40.9% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -172.1% 15.6% -156.3% 0.0% -136.3% 0.0% 0.0% 0.0%   ROA %   -10.0% 3.1% -11.7% -9.8% -9.6% -19.4% 0.0% 0.0%   ROI %   -9,080.1% 634.2% -300.6% -194.7% -280.0% -2,535.0% 0.0% 0.0%   ROE %   -48.7% 6.6% -20.3% -19.5% -21.7% -47.2% 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 %   -69.3% -54.6% -52.2% -58.0% -62.1% -67.0% -99.2% -99.2%   Relative indebtedness %   1,863.6% 570.3% 1,429.3% 0.0% 1,452.8% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,990.9% 570.3% 1,429.3% 0.0% 1,452.8% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -347.9% 46.5% -72.3% -118.8% -45.0% 5.1% 0.0% 0.0%   Gearing %   -9.1% -5.3% -9.0% -9.2% -2.7% 0.0% -100.8% -100.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.5% 8.2% 10.8% 5.5% 2.8% 67.1% 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   0.0 0.1 0.1 0.1 0.1 0.0 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   -14.5 0.0 0.0 0.0 0.0 1.9 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)   672.4 126.2 422.5 0.0 262.8 0.0 0.0 0.0   Trade creditors turnover (days)   825.1 6.8 3.5 0.0 9.6 0.0 0.0 0.0   Current assets / Net sales %   56.9% 34.6% 162.6% 0.0% 87.0% 0.0% 0.0% 0.0%   Net working capital   -191.5 -174.3 -205.2 -228.8 -248.1 -301.8 -169.9 -169.9   Net working capital %   -1,679.4% -535.7% -1,266.6% 0.0% -1,365.8% 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