Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AIRTAME ApS - Group 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 N/A 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% 1.9% 1.9%   Bankruptcy risk   0.0% 2.1% 8.6% 2.5% 9.6% 8.0% 16.4% 16.3%   Credit score (0-100)   0 69 29 60 25 29 11 11   Credit rating   N/A A BB BBB BB BB BB BB   Credit limit (kDKK)   0.0 1.3 -0.0 0.1 -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 N/A 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   0.0 49,185 29,260 50,221 35,133 24,793 0.0 0.0   EBITDA   0.0 14,623 -9,985 384 -30,674 -20,630 0.0 0.0   EBIT   0.0 368 -27,117 -12,897 -39,509 -29,812 0.0 0.0   Pre-tax profit (PTP)   0.0 -1,238.1 -29,641.0 -11,852.5 -42,651.9 -36,551.8 0.0 0.0   Net earnings   0.0 -1,058.3 -22,217.1 -8,250.4 -39,264.3 -34,733.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -1,238 -29,641 -11,852 -42,652 -36,552 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 2,570 1,426 521 419 261 0.0 0.0   Shareholders equity total   0.0 5,869 -13,065 24,251 -14,836 -48,928 -48,620 -48,620   Interest-bearing liabilities   0.0 17,898 45,262 32,892 66,658 76,267 48,620 48,620   Balance sheet total (assets)   0.0 57,519 63,571 93,303 108,323 75,688 0.0 0.0   Net Debt   0.0 10,194 26,025 20,241 58,542 74,401 48,620 48,620     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 49,185 29,260 50,221 35,133 24,793 0.0 0.0   Gross profit growth   0.0% 0.0% -40.5% 71.6% -30.0% -29.4% -100.0% 0.0%   Employees   0 84 79 0 0 0 0 0   Employee growth %   0.0% 0.0% -6.0% -100.0% 0.0% 0.0% 0.0% 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 57,519 63,571 93,303 108,323 75,688 0 0   Balance sheet change%   0.0% 0.0% 10.5% 46.8% 16.1% -30.1% -100.0% 0.0%   Added value   0.0 14,622.9 -9,985.2 384.4 -26,227.7 -20,629.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 19,344 -20,534 -9,976 -3,456 -9,992 -38,073 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 0.7% -92.7% -25.7% -112.5% -120.2% 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 %   0.0% 1.7% -38.0% -9.2% -34.9% -23.4% 0.0% 0.0%   ROI %   0.0% 3.4% -68.1% -15.1% -59.2% -39.2% 0.0% 0.0%   ROE %   0.0% -18.0% -64.0% -18.8% -59.2% -37.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 10.2% -17.0% 26.0% -6.8% -35.7% -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, %   0.0% 69.7% -260.6% 5,266.0% -190.8% -360.7% 0.0% 0.0%   Gearing %   0.0% 305.0% -346.4% 135.6% -449.3% -155.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 24.7% 13.1% 10.3% 9.8% 10.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.9 1.1 1.6 0.7 0.2 0.0 0.0   Current Ratio   0.0 1.0 1.2 1.7 1.1 0.5 0.0 0.0   Cash and cash equivalent   0.0 7,703.5 19,237.0 12,651.0 8,116.1 1,866.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -23.1 4,783.5 24,614.4 3,575.3 -38,779.8 -24,310.0 -24,310.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 174 -126 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 174 -126 0 0 0 0 0   EBIT / employee   0 4 -343 0 0 0 0 0   Net earnings / employee   0 -13 -281 0 0 0 0 0