Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anbech 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% 1.8% 1.8%   Bankruptcy risk   11.6% 7.1% 8.7% 8.3% 5.3% 7.9% 10.5% 10.5%   Credit score (0-100)   22 35 28 28 41 30 23 23   Credit rating   BB BBB BB BB BBB 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   0 0 0 0 0 0 0 0   Gross profit   297 462 251 753 2,125 2,242 0.0 0.0   EBITDA   69.8 274 -36.0 97.8 194 548 0.0 0.0   EBIT   61.8 249 -53.1 69.6 170 528 0.0 0.0   Pre-tax profit (PTP)   58.0 248.7 -55.0 66.6 128.2 489.4 0.0 0.0   Net earnings   53.5 190.7 -57.8 58.5 94.8 376.8 0.0 0.0   Pre-tax profit without non-rec. items   58.0 249 -55.0 66.6 128 489 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   24.0 44.7 27.5 32.3 8.6 31.1 0.0 0.0   Shareholders equity total   11.9 203 145 208 303 680 640 640   Interest-bearing liabilities   77.3 0.3 2.1 0.8 128 295 0.0 0.0   Balance sheet total (assets)   177 470 463 642 1,184 2,170 640 640   Net Debt   69.9 -229 -195 -134 -425 294 -640 -640     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   297 462 251 753 2,125 2,242 0.0 0.0   Gross profit growth   -25.8% 55.6% -45.6% 199.8% 182.0% 5.5% -100.0% 0.0%   Employees   1 1 1 1 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% 33.3% -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)   177 470 463 642 1,184 2,170 640 640   Balance sheet change%   8.6% 165.2% -1.6% 38.9% 84.4% 83.3% -70.5% 0.0%   Added value   69.8 274.3 -36.0 97.8 198.1 548.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16 -4 -34 -23 -48 2 -31 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 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 (%)   20.8% 53.9% -21.1% 9.2% 8.0% 23.5% 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 %   32.3% 77.0% -11.4% 12.6% 18.6% 31.5% 0.0% 0.0%   ROI %   138.0% 170.5% -30.4% 39.1% 53.1% 75.1% 0.0% 0.0%   ROE %   61.2% 177.8% -33.3% 33.2% 37.1% 76.7% 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 %   6.7% 43.1% 31.3% 32.4% 25.6% 31.3% 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, %   100.2% -83.4% 543.1% -137.2% -219.3% 53.5% 0.0% 0.0%   Gearing %   650.3% 0.1% 1.4% 0.4% 42.1% 43.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.9% 1.3% 164.6% 215.5% 64.9% 18.2% 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   0.9 1.6 1.4 1.4 1.3 1.4 0.0 0.0   Current Ratio   0.9 1.6 1.4 1.4 1.3 1.4 0.0 0.0   Cash and cash equivalent   7.4 229.1 197.3 135.0 552.4 1.0 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   -11.8 157.8 117.2 175.9 294.5 648.8 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   70 274 -36 98 66 137 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   70 274 -36 98 65 137 0 0   EBIT / employee   62 249 -53 70 57 132 0 0   Net earnings / employee   54 191 -58 59 32 94 0 0