Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Atimber 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   5.6% 3.6% 1.6% 1.1% 3.3% 3.9% 9.8% 9.8%   Credit score (0-100)   42 52 74 84 54 51 25 25   Credit rating   BBB BBB A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 4.5 107.9 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   574 885 1,897 2,050 724 1,144 0.0 0.0   EBITDA   122 109 821 1,043 -95.0 525 0.0 0.0   EBIT   122 109 756 973 -125 454 0.0 0.0   Pre-tax profit (PTP)   116.2 104.4 750.4 788.1 -134.9 485.0 0.0 0.0   Net earnings   89.3 81.4 581.2 606.9 -134.9 430.7 0.0 0.0   Pre-tax profit without non-rec. items   116 104 750 788 -135 485 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 119 49.5 19.6 0.0 0.0 0.0   Shareholders equity total   519 521 1,015 1,508 1,259 1,571 1,399 1,399   Interest-bearing liabilities   7.2 7.2 7.2 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   568 639 1,295 1,972 1,512 1,622 1,399 1,399   Net Debt   -460 -403 -866 -1,768 -719 -792 -1,399 -1,399     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   574 885 1,897 2,050 724 1,144 0.0 0.0   Gross profit growth   -36.1% 54.3% 114.4% 8.0% -64.7% 58.0% -100.0% 0.0%   Employees   0 0 0 2 2 2 0 0   Employee growth %   -100.0% 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)   568 639 1,295 1,972 1,512 1,622 1,399 1,399   Balance sheet change%   -10.5% 12.5% 102.7% 52.3% -23.3% 7.2% -13.7% 0.0%   Added value   122.1 109.5 820.7 1,043.1 -54.9 524.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 54 -140 -60 -90 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   21.3% 12.4% 39.8% 47.5% -17.3% 39.7% 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 %   20.3% 18.1% 78.4% 48.2% -7.2% 30.9% 0.0% 0.0%   ROI %   22.9% 20.8% 97.8% 62.3% -9.0% 34.2% 0.0% 0.0%   ROE %   16.9% 15.7% 75.7% 48.1% -9.7% 30.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   91.4% 81.6% 78.4% 76.5% 83.2% 96.9% 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, %   -376.7% -368.2% -105.5% -169.5% 756.9% -150.9% 0.0% 0.0%   Gearing %   1.4% 1.4% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   82.1% 71.1% 112.4% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   11.6 5.4 4.2 4.1 3.1 19.1 0.0 0.0   Current Ratio   11.6 5.4 4.2 4.1 5.9 34.0 0.0 0.0   Cash and cash equivalent   467.4 410.4 872.9 1,768.5 719.3 791.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   518.7 521.1 895.4 717.4 644.8 1,327.6 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 522 -27 262 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 522 -48 262 0 0   EBIT / employee   0 0 0 487 -62 227 0 0   Net earnings / employee   0 0 0 303 -67 215 0 0