Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Anpartsselskabet af 7. oktober 2022 Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.1% 6.1%   Bankruptcy risk   7.0% 5.9% 1.6% 1.9% 3.2% 1.2% 9.7% 9.7%   Credit score (0-100)   37 41 76 71 56 81 24 24   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 8.9 1.1 0.0 364.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   791 611 3,544 4,941 2,976 7,009 0.0 0.0   EBITDA   511 -190 1,152 135 -2,607 1,679 0.0 0.0   EBIT   511 -190 1,150 116 -2,693 1,589 0.0 0.0   Pre-tax profit (PTP)   511.0 -213.0 3,027.7 969.7 6,034.2 3,239.4 0.0 0.0   Net earnings   398.0 -202.0 2,778.3 814.6 6,318.5 3,239.4 0.0 0.0   Pre-tax profit without non-rec. items   511 -213 3,028 970 6,034 3,239 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 8.7 313 311 221 0.0 0.0   Shareholders equity total   564 1,019 3,798 4,573 10,891 14,131 1,407 1,407   Interest-bearing liabilities   0.0 237 2,386 774 0.0 69,538 0.0 0.0   Balance sheet total (assets)   2,040 1,776 8,352 9,093 14,248 89,412 1,407 1,407   Net Debt   -15.0 224 2,376 712 -24.9 69,502 -1,407 -1,407     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   791 611 3,544 4,941 2,976 7,009 0.0 0.0   Gross profit growth   0.0% -22.8% 480.1% 39.4% -39.8% 135.5% -100.0% 0.0%   Employees   1 1 3 5 8 8 0 0   Employee growth %   0.0% 0.0% 200.0% 66.7% 60.0% 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)   2,040 1,776 8,352 9,093 14,248 89,412 1,407 1,407   Balance sheet change%   0.0% -12.9% 370.3% 8.9% 56.7% 527.5% -98.4% 0.0%   Added value   511.0 -190.0 1,152.4 135.5 -2,674.2 1,679.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 6 285 -88 -180 -221 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   64.6% -31.1% 32.5% 2.4% -90.5% 22.7% 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 %   25.2% -9.5% 60.0% 11.9% 52.3% 7.5% 0.0% 0.0%   ROI %   91.3% -20.0% 81.7% 18.0% 75.1% 8.1% 0.0% 0.0%   ROE %   70.6% -25.5% 115.4% 19.5% 81.7% 25.9% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   27.6% 57.4% 45.5% 50.3% 76.4% 15.8% 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, %   -2.9% -117.9% 206.1% 525.6% 1.0% 4,138.5% 0.0% 0.0%   Gearing %   0.0% 23.3% 62.8% 16.9% 0.0% 492.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 26.2% 0.8% 4.5% 18.0% 1.8% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.7 1.2 1.2 1.9 1.5 0.9 0.0 0.0   Current Ratio   0.7 1.2 1.2 1.9 1.5 0.9 0.0 0.0   Cash and cash equivalent   15.0 13.0 10.5 61.8 24.9 36.3 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -486.0 188.0 986.0 3,707.4 1,531.3 -5,888.1 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   511 -190 384 27 -334 210 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   511 -190 384 27 -326 210 0 0   EBIT / employee   511 -190 383 23 -337 199 0 0   Net earnings / employee   398 -202 926 163 790 405 0 0