Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMAGER TRAFIKSKOLE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   9.5% 5.6% 6.1% 10.2% 5.6% 7.4% 11.5% 11.3%   Credit score (0-100)   27 41 37 23 39 33 21 22   Credit rating   BB BBB BBB BB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   283 830 178 -285 213 69.2 0.0 0.0   EBITDA   283 830 178 -285 213 69.2 0.0 0.0   EBIT   225 797 167 -315 183 45.1 0.0 0.0   Pre-tax profit (PTP)   87.0 797.0 154.0 -319.0 185.0 48.1 0.0 0.0   Net earnings   60.0 622.0 122.0 -249.0 144.0 36.8 0.0 0.0   Pre-tax profit without non-rec. items   87.0 797 154 -319 185 48.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 52.0 46.0 41.0 36.0 29.6 0.0 0.0   Shareholders equity total   151 772 670 421 565 602 477 477   Interest-bearing liabilities   42.0 42.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   606 1,704 946 784 993 876 477 477   Net Debt   -283 -1,402 -588 -470 -728 -656 -477 -477     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   283 830 178 -285 213 69.2 0.0 0.0   Gross profit growth   7.6% 193.3% -78.6% 0.0% 0.0% -67.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   606 1,704 946 784 993 876 477 477   Balance sheet change%   16.8% 181.2% -44.5% -17.1% 26.7% -11.8% -45.6% 0.0%   Added value   283.0 830.0 178.0 -285.0 213.0 69.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -117 -12 52 -60 -60 -49 -30 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   79.5% 96.0% 93.8% 110.5% 85.9% 65.2% 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 %   41.1% 69.4% 12.8% -36.4% 20.8% 5.2% 0.0% 0.0%   ROI %   141.7% 159.3% 22.7% -57.4% 37.5% 8.3% 0.0% 0.0%   ROE %   49.6% 134.8% 16.9% -45.6% 29.2% 6.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   31.8% 47.8% 70.8% 53.7% 56.9% 68.7% 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, %   -100.0% -168.9% -330.3% 164.9% -341.8% -947.5% 0.0% 0.0%   Gearing %   27.8% 5.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   342.9% 11.9% 71.4% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.4 1.9 3.1 1.6 1.9 2.6 0.0 0.0   Current Ratio   1.4 1.9 3.1 1.6 1.9 2.6 0.0 0.0   Cash and cash equivalent   325.0 1,444.0 588.0 470.0 728.0 656.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   162.0 762.0 562.0 208.0 370.0 427.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   283 830 178 -285 213 69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   283 830 178 -285 213 69 0 0   EBIT / employee   225 797 167 -315 183 45 0 0   Net earnings / employee   60 622 122 -249 144 37 0 0