Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANPARTSSELSKABET FAKSE LADEPLADS VANDVÆRK 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.3% 2.4% 1.9% 1.8% 1.7% 1.9% 22.0% 22.0%   Credit score (0-100)   67 65 70 70 72 69 4 4   Credit rating   BBB BBB A A A A B B   Credit limit (kDKK)   0.1 0.0 0.9 1.2 2.9 0.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   2,598 2,153 2,865 2,841 2,869 3,969 3,969 3,969   Gross profit   799 1,025 1,459 1,702 1,686 1,841 0.0 0.0   EBITDA   258 467 887 1,148 1,100 1,263 0.0 0.0   EBIT   3.1 13.7 32.6 61.6 41.4 24.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   1,954 2,680 6,535 8,152 7,104 9,429 0.0 0.0   Shareholders equity total   1,966 1,129 1,129 1,128 1,128 1,128 0.0 0.0   Interest-bearing liabilities   0.0 0.0 4,000 3,845 3,690 5,668 0.0 0.0   Balance sheet total (assets)   6,467 6,598 10,788 11,045 11,308 12,722 0.0 0.0   Net Debt   -4,291 -3,799 -186 1,002 -418 2,882 0.0 0.0     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   2,598 2,153 2,865 2,841 2,869 3,969 3,969 3,969   Net sales growth   -20.3% -17.1% 33.1% -0.8% 1.0% 38.3% 0.0% 0.0%   Gross profit   799 1,025 1,459 1,702 1,686 1,841 0.0 0.0   Gross profit growth   -26.4% 28.2% 42.3% 16.7% -0.9% 9.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -50.0% 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)   6,467 6,598 10,788 11,045 11,308 12,722 0 0   Balance sheet change%   27.7% 2.0% 63.5% 2.4% 2.4% 12.5% -100.0% 0.0%   Added value   257.6 467.1 886.5 1,148.3 1,128.1 1,262.6 0.0 0.0   Added value %   9.9% 21.7% 30.9% 40.4% 39.3% 31.8% 0.0% 0.0%   Investments   104 1,109 2,164 530 -2,106 1,086 -9,429 0   Net sales trend   -1.0 -2.0 1.0 -1.0 1.0 2.0 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  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A EBITDA %   9.9% 21.7% 30.9% 40.4% 38.3% 31.8% 0.0% 0.0%   EBIT %   0.1% 0.6% 1.1% 2.2% 1.4% 0.6% 0.0% 0.0%   EBIT to gross profit (%)   0.4% 1.3% 2.2% 3.6% 2.5% 1.3% 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 %   9.8% 21.1% 29.8% 38.3% 36.9% 31.2% 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 %   0.1% 0.2% 0.4% 0.6% 0.4% 0.3% 0.0% 0.0%   ROI %   0.1% 0.4% 0.5% 0.8% 0.5% 0.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   30.4% 17.2% 10.5% 10.2% 10.0% 8.9% 0.0% 0.0%   Relative indebtedness %   173.2% 254.1% 337.2% 349.1% 354.8% 292.1% 0.0% 0.0%   Relative net indebtedness %   8.1% 77.6% 191.1% 249.0% 211.6% 221.9% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -1,665.8% -813.2% -21.0% 87.3% -38.0% 228.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 354.4% 341.0% 327.2% 502.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.0% 1.6% 1.6% 1.1% 0.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   1.5 1.4 1.4 0.9 1.3 1.0 0.0 0.0   Current Ratio   1.6 1.4 1.5 0.9 1.3 1.0 0.0 0.0   Cash and cash equivalent   4,291.2 3,798.6 4,186.1 2,843.3 4,108.2 2,786.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Trade debtors turnover (days)   3.9 2.6 0.8 2.0 9.0 5.7 0.0 0.0   Trade creditors turnover (days)   66.2 31.7 12.4 40.1 30.8 147.0 0.0 0.0   Current assets / Net sales %   173.7% 182.0% 148.5% 101.9% 146.5% 83.0% 0.0% 0.0%   Net working capital   1,658.2 1,164.4 1,335.2 -230.8 868.4 132.8 0.0 0.0   Net working capital %   63.8% 54.1% 46.6% -8.1% 30.3% 3.3% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   2,598 2,153 2,865 2,841 2,869 3,969 0 0   Added value / employee   258 467 887 1,148 1,128 1,263 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   258 467 887 1,148 1,100 1,263 0 0   EBIT / employee   3 14 33 62 41 24 0 0   Net earnings / employee   0 0 0 0 0 0 0 0