Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Amatech Montage A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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% 6.1% 6.1%   Bankruptcy risk   3.8% 1.4% 1.6% 3.2% 3.8% 3.1% 17.5% 17.1%   Credit score (0-100)   52 80 74 54 51 55 9 10   Credit rating   BBB A A BBB BBB BBB B BB   Credit limit (kDKK)   0.0 46.8 5.5 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 0 0 0 0 0   Gross profit   1,896 3,454 2,585 3,453 5,736 3,038 0.0 0.0   EBITDA   -430 1,698 776 482 715 68.0 0.0 0.0   EBIT   -594 1,578 652 459 685 38.0 0.0 0.0   Pre-tax profit (PTP)   -619.0 1,571.0 637.0 453.0 677.0 42.0 0.0 0.0   Net earnings   -486.0 1,225.0 496.0 353.0 527.0 33.0 0.0 0.0   Pre-tax profit without non-rec. items   -619 1,571 637 453 677 42.0 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   482 419 252 85.0 55.0 25.0 0.0 0.0   Shareholders equity total   2,349 3,574 2,070 923 1,027 533 33.0 33.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,553 4,124 3,265 2,060 3,004 1,312 33.0 33.0   Net Debt   -746 -2,042 -357 -185 -394 -451 -33.0 -33.0     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 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   1,896 3,454 2,585 3,453 5,736 3,038 0.0 0.0   Gross profit growth   -36.9% 82.2% -25.2% 33.6% 66.1% -47.0% -100.0% 0.0%   Employees   4 3 3 5 7,000 5,000 0 0   Employee growth %   0.0% -25.0% 0.0% 66.7% 139,900.0% -28.6% -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)   3,553 4,124 3,265 2,060 3,004 1,312 33 33   Balance sheet change%   -52.0% 16.1% -20.8% -36.9% 45.8% -56.3% -97.5% 0.0%   Added value   -430.0 1,698.0 776.0 482.0 708.0 68.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -392 -183 -291 -190 -60 -60 -25 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 2.0 3.0 4.0 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% 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 (%)   -31.3% 45.7% 25.2% 13.3% 11.9% 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 %   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 %   -10.8% 41.1% 17.6% 17.2% 27.1% 2.0% 0.0% 0.0%   ROI %   -15.2% 53.2% 23.0% 30.7% 70.3% 5.5% 0.0% 0.0%   ROE %   -18.8% 41.4% 17.6% 23.6% 54.1% 4.2% 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 %   66.1% 86.7% 63.4% 44.8% 34.2% 40.6% 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, %   173.5% -120.3% -46.0% -38.4% -55.1% -663.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.6 6.9 2.5 1.7 1.5 1.7 0.0 0.0   Current Ratio   2.6 6.9 2.5 1.7 1.5 1.7 0.0 0.0   Cash and cash equivalent   746.0 2,042.0 357.0 185.0 394.0 451.0 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 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   1,867.0 3,169.0 1,818.0 838.0 972.0 508.0 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  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   -108 566 259 96 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -108 566 259 96 0 0 0 0   EBIT / employee   -149 526 217 92 0 0 0 0   Net earnings / employee   -122 408 165 71 0 0 0 0