Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMAK INVEST 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.8% 1.6% 1.7% 1.4% 2.9% 2.9% 8.9% 8.9%   Credit score (0-100)   72 74 72 77 57 58 28 28   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   1.8 13.0 7.8 58.0 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   483 2,046 817 2,617 444 1,295 0.0 0.0   EBITDA   483 1,883 817 2,462 -45.0 1,020 0.0 0.0   EBIT   146 1,868 480 2,028 -399 667 0.0 0.0   Pre-tax profit (PTP)   824.0 2,888.0 456.0 2,983.0 -368.0 -745.9 0.0 0.0   Net earnings   831.0 3,265.0 464.0 2,713.0 -74.0 -530.8 0.0 0.0   Pre-tax profit without non-rec. items   824 2,888 456 2,983 -368 -746 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   17,007 69.0 26,911 26,692 26,338 25,985 0.0 0.0   Shareholders equity total   4,330 6,983 6,084 7,683 6,891 5,510 3,635 3,635   Interest-bearing liabilities   17,885 509 27,737 28,341 26,750 26,427 0.0 0.0   Balance sheet total (assets)   25,230 9,505 35,961 38,431 35,574 33,641 3,635 3,635   Net Debt   16,810 -2,944 24,769 25,857 22,931 24,470 -3,635 -3,635     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   483 2,046 817 2,617 444 1,295 0.0 0.0   Gross profit growth   3.6% 323.6% -60.1% 220.3% -83.0% 191.7% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 203.0% 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)   25,230 9,505 35,961 38,431 35,574 33,641 3,635 3,635   Balance sheet change%   0.4% -62.3% 278.3% 6.9% -7.4% -5.4% -89.2% 0.0%   Added value   483.0 1,883.0 817.0 2,462.0 35.0 1,020.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -674 -17,073 26,585 -733 -708 -707 -25,985 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 5.0 -1.0 1.0 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 (%)   30.2% 91.3% 58.8% 77.5% -89.9% 51.5% 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 %   4.9% 18.5% 4.8% 10.4% 2.5% 3.5% 0.0% 0.0%   ROI %   5.1% 18.9% 4.8% 10.5% 2.5% 3.5% 0.0% 0.0%   ROE %   20.7% 57.7% 7.1% 39.4% -1.0% -8.6% 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 %   17.6% 73.5% 16.9% 20.0% 19.4% 16.4% 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, %   3,480.3% -156.3% 3,031.7% 1,050.2% -50,957.8% 2,398.7% 0.0% 0.0%   Gearing %   413.0% 7.3% 455.9% 368.9% 388.2% 479.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 3.5% 4.4% 3.1% 4.7% 7.3% 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   0.5 8.7 0.8 0.6 1.0 0.6 0.0 0.0   Current Ratio   0.4 8.7 0.9 0.9 1.1 0.8 0.0 0.0   Cash and cash equivalent   1,075.0 3,453.0 2,968.0 2,484.0 3,819.0 1,956.9 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   -4,087.0 1,687.0 -2,664.0 -2,672.0 -1,812.0 -2,995.5 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   0 0 0 7,461 35 1,020 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 7,461 -45 1,020 0 0   EBIT / employee   0 0 0 6,145 -399 667 0 0   Net earnings / employee   0 0 0 8,221 -74 -531 0 0