Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANPARTSSELSKABET AF 7. JUNI 2007 - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 1.8% 3.8% 1.2% 2.3% 2.3%   Credit score (0-100)   0 0 0 74 53 84 67 65   Credit rating   N/A N/A N/A A BBB A BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 -0.0 1.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 0 255 255 255 255   Gross profit   0.0 0.0 0.0 81.7 71.0 89.3 0.0 0.0   EBITDA   0.0 0.0 0.0 13.8 -5.6 13.3 0.0 0.0   EBIT   0.0 0.0 0.0 -7.8 -28.0 -7.6 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -29.1 -50.2 -20.7 0.0 0.0   Net earnings   0.0 0.0 0.0 -32.1 -52.2 -20.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -29.1 -50.2 -20.7 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 45.3 38.6 35.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 19.2 -29.7 54.9 11.4 11.4   Interest-bearing liabilities   0.0 0.0 0.0 222 216 111 110 110   Balance sheet total (assets)   0.0 0.0 0.0 306 294 255 122 122   Net Debt   0.0 0.0 0.0 216 198 102 110 110     See the entire balance sheet 1.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 0 255 255 255 255   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -0.2% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 81.7 71.0 89.3 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -13.2% 25.8% -100.0% 0.0%   Employees   0 0 0 194 215 202 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 10.8% -6.0% -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)   0 0 0 306 294 255 122 122   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -4.0% -13.1% -52.3% 0.0%   Added value   0.0 0.0 0.0 13.8 -6.4 13.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -2.5% 5.2% 0.0% 0.0%   Investments   0 0 0 174 -33 -43 -41 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   1.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -2.2% 5.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -11.0% -3.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% -9.6% -39.4% -8.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -20.4% -7.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -11.7% 0.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -19.7% -8.1% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.5% -5.8% -2.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.6% -7.2% -3.1% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -172.1% -33.3% -12.5% 0.0% 0.0%   1.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 6.3% -9.2% 21.5% 9.4% 9.4%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 126.3% 78.4% 43.3% 43.3%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 119.3% 74.6% 43.3% 43.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 1,572.6% -3,545.2% 766.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1,156.6% -726.4% 202.9% 964.6% 964.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 27.6% 14.6% 8.2% 0.0% 0.0%   1.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 0.3 0.5 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.4 0.7 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5.1 17.9 9.6 0.0 0.0   1.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 73.7 63.8 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 202.0 226.7 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 42.5% 36.2% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 -175.8 -37.4 31.3 -55.2 -55.2   Net working capital %   0.0% 0.0% 0.0% 0.0% -14.7% 12.3% -21.7% -21.7%   1.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 1 1 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