Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANPARTSSELSKABET AF 1. DECEMBER 2011 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% 1.5% 1.5%   Bankruptcy risk   1.1% 1.3% 1.3% 10.5% 10.0% 24.6% 19.0% 19.0%   Credit score (0-100)   86 82 80 22 24 2 7 7   Credit rating   A A A BB BB B B B   Credit limit (kDKK)   10,729.3 4,489.0 3,962.8 -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 -218,756 -34,635 -12,500 -12,500 -12,500   Gross profit   0.0 -44.0 -44.0 -218,804 -34,675 -12,526 0.0 0.0   EBITDA   -62.0 -44.0 -44.0 -218,804 -34,675 -12,526 0.0 0.0   EBIT   -62.0 -44.0 -44.0 -218,804 -34,675 -12,526 0.0 0.0   Pre-tax profit (PTP)   4,926.0 1,510.0 1,564.0 -217,174.0 -28,611.0 -12,864.7 0.0 0.0   Net earnings   3,842.0 1,178.0 1,359.0 -217,174.0 -28,868.0 -12,864.7 0.0 0.0   Pre-tax profit without non-rec. items   4,926 1,511 1,564 -217,174 -28,611 -12,865 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   252,734 253,912 255,270 38,095 9,227 -3,636 -26,731 -26,731   Interest-bearing liabilities   3,699 19,866 20,665 43,980 15,784 16,529 26,731 26,731   Balance sheet total (assets)   257,541 274,154 276,282 82,425 25,049 12,913 0.0 0.0   Net Debt   3,698 19,865 20,529 43,891 15,735 16,521 26,731 26,731     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 -218,756 -34,635 -12,500 -12,500 -12,500   Net sales growth   0.0% 0.0% 0.0% 0.0% -84.2% -63.9% 0.0% 0.0%   Gross profit   0.0 -44.0 -44.0 -218,804 -34,675 -12,526 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -497,181.8% 84.2% 63.9% 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)   257,541 274,154 276,282 82,425 25,049 12,913 0 0   Balance sheet change%   2.0% 6.5% 0.8% -70.2% -69.6% -48.4% -100.0% 0.0%   Added value   -62.0 -44.0 -44.0 -218,804.0 -34,675.0 -12,525.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 100.0% 100.1% 100.2% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 -5.0 -5.0 -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 %   0.0% 0.0% 0.0% 100.0% 100.1% 100.2% 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 (%)   0.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 99.3% 83.3% 102.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 99.3% 83.3% 102.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 99.3% 82.6% 102.9% 0.0% 0.0%   ROA %   1.9% 0.6% 0.7% -120.6% -51.5% -60.2% 0.0% 0.0%   ROI %   1.9% 0.6% 0.7% -120.7% -51.6% -60.3% 0.0% 0.0%   ROE %   1.5% 0.5% 0.5% -148.1% -122.0% -116.2% 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 %   98.1% 92.6% 92.4% 46.2% 36.8% -22.0% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% -20.1% -45.7% -132.4% -213.9% -213.9%   Relative net indebtedness %   0.0% 0.0% 0.0% -20.1% -45.5% -132.3% -213.9% -213.9%   Net int. bear. debt to EBITDA, %   -5,964.5% -45,147.7% -46,656.8% -20.1% -45.4% -131.9% 0.0% 0.0%   Gearing %   1.5% 7.8% 8.1% 115.4% 171.1% -454.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 0.1% 1.9% 2.5% 3.1% 2.1% 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   17.2 4.0 4.0 0.5 1.6 0.8 0.0 0.0   Current Ratio   17.2 4.0 4.0 0.5 1.6 0.8 0.0 0.0   Cash and cash equivalent   1.0 1.0 136.0 89.0 49.0 7.4 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 0.0 357.4 346.8 297.9 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% -10.3% -72.3% -103.3% 0.0% 0.0%   Net working capital   60,299.0 60,725.0 62,055.0 -21,602.0 9,226.0 -3,637.5 -13,365.7 -13,365.7   Net working capital %   0.0% 0.0% 0.0% 9.9% -26.6% 29.1% 106.9% 106.9%   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