Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANKER & CO A/S

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% 1.3%   Bankruptcy risk   1.5% 1.3% 2.2% 0.9% 0.8% 0.6% 9.9% 7.9%   Credit score (0-100)   78 82 67 88 90 96 24 31   Credit rating   A A BBB A AA AA BB BB   Credit limit (kDKK)   29.1 128.1 0.2 752.4 1,723.3 1,833.3 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   7,741 8,416 7,428 10,750 16,502 16,035 0.0 0.0   EBITDA   4,354 4,533 2,831 5,130 10,317 8,397 0.0 0.0   EBIT   4,038 3,262 695 3,654 9,374 7,736 0.0 0.0   Pre-tax profit (PTP)   3,973.1 3,122.4 530.0 3,636.4 9,380.9 7,759.4 0.0 0.0   Net earnings   3,051.1 2,387.2 318.2 2,819.6 7,290.5 6,007.6 0.0 0.0   Pre-tax profit without non-rec. items   3,930 3,164 599 3,636 9,381 7,759 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   2,094 3,948 3,122 3,072 2,129 1,008 0.0 0.0   Shareholders equity total   4,858 4,245 4,564 7,383 12,174 11,081 8,581 8,581   Interest-bearing liabilities   336 3,936 848 1,960 742 107 0.0 0.0   Balance sheet total (assets)   11,945 17,167 14,469 20,297 29,529 26,676 8,581 8,581   Net Debt   -1,097 3,516 448 1,956 -2,887 -3,311 -8,581 -8,581     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   7,741 8,416 7,428 10,750 16,502 16,035 0.0 0.0   Gross profit growth   46.7% 8.7% -11.7% 44.7% 53.5% -2.8% -100.0% 0.0%   Employees   6 8 9 9 12 13 0 0   Employee growth %   20.0% 33.3% 12.5% 0.0% 33.3% 8.3% -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)   11,945 17,167 14,469 20,297 29,529 26,676 8,581 8,581   Balance sheet change%   31.9% 43.7% -15.7% 40.3% 45.5% -9.7% -67.8% 0.0%   Added value   4,354.1 4,532.6 2,831.4 5,130.5 10,850.4 8,396.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,326 582 -2,962 -1,527 -1,886 -1,781 -1,008 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 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 (%)   52.2% 38.8% 9.4% 34.0% 56.8% 48.2% 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 %   38.4% 22.4% 4.4% 21.3% 38.0% 28.3% 0.0% 0.0%   ROI %   98.6% 46.7% 9.9% 49.7% 85.1% 65.9% 0.0% 0.0%   ROE %   79.6% 52.4% 7.2% 47.2% 74.6% 51.7% 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 %   40.7% 26.5% 35.3% 41.4% 46.9% 61.7% 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, %   -25.2% 77.6% 15.8% 38.1% -28.0% -39.4% 0.0% 0.0%   Gearing %   6.9% 92.7% 18.6% 26.5% 6.1% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   61.9% 4.6% 4.3% 4.3% 6.9% 43.3% 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   1.0 0.6 0.6 1.1 1.3 2.1 0.0 0.0   Current Ratio   1.4 1.0 1.2 1.3 1.5 1.6 0.0 0.0   Cash and cash equivalent   1,433.6 419.9 399.5 4.1 3,628.8 3,418.3 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   2,943.4 146.9 1,655.1 4,308.7 9,457.2 9,309.8 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  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   726 567 315 570 904 646 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   726 567 315 570 860 646 0 0   EBIT / employee   673 408 77 406 781 595 0 0   Net earnings / employee   509 298 35 313 608 462 0 0