Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ACRYMATIC COATING 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   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   4.1% 1.3% 1.1% 0.8% 0.9% 1.0% 9.6% 9.4%   Credit score (0-100)   50 79 83 91 88 88 26 26   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 18.5 151.5 449.8 416.5 302.4 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   1,257 1,859 2,566 2,612 2,444 2,152 0.0 0.0   EBITDA   79.8 692 1,540 1,507 1,348 865 0.0 0.0   EBIT   47.5 660 1,508 1,475 1,326 845 0.0 0.0   Pre-tax profit (PTP)   -0.6 635.2 1,497.8 1,458.1 1,311.6 819.3 0.0 0.0   Net earnings   5.4 494.1 1,165.7 1,135.9 1,021.5 636.9 0.0 0.0   Pre-tax profit without non-rec. items   -0.6 635 1,498 1,458 1,312 819 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   208 176 144 111 90.0 70.0 0.0 0.0   Shareholders equity total   392 887 2,052 3,188 3,210 2,847 2,011 2,011   Interest-bearing liabilities   2,266 16.4 153 151 180 497 0.0 0.0   Balance sheet total (assets)   3,361 2,354 3,922 4,732 4,759 4,583 2,011 2,011   Net Debt   720 -557 -1,410 -2,463 -2,503 -1,748 -2,011 -2,011     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   1,257 1,859 2,566 2,612 2,444 2,152 0.0 0.0   Gross profit growth   -16.3% 47.9% 38.0% 1.8% -6.4% -12.0% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   3,361 2,354 3,922 4,732 4,759 4,583 2,011 2,011   Balance sheet change%   -4.8% -30.0% 66.6% 20.7% 0.6% -3.7% -56.1% 0.0%   Added value   79.8 692.0 1,539.9 1,507.5 1,358.8 865.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -65 -65 -65 -65 -43 -40 -70 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 5.0 5.0 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 (%)   3.8% 35.5% 58.8% 56.5% 54.3% 39.3% 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 %   1.4% 23.1% 48.0% 34.1% 27.9% 18.2% 0.0% 0.0%   ROI %   1.7% 36.1% 94.2% 52.9% 39.3% 25.2% 0.0% 0.0%   ROE %   1.4% 77.3% 79.3% 43.4% 31.9% 21.0% 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 %   11.7% 37.7% 52.3% 67.4% 67.4% 62.1% 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, %   902.4% -80.5% -91.6% -163.4% -185.7% -202.0% 0.0% 0.0%   Gearing %   577.2% 1.8% 7.5% 4.7% 5.6% 17.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.1% 11.5% 11.2% 9.0% 9.1% 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   3.3 1.3 1.7 3.2 3.1 2.5 0.0 0.0   Current Ratio   4.3 1.7 2.5 3.8 3.7 2.9 0.0 0.0   Cash and cash equivalent   1,545.1 573.4 1,563.1 2,613.3 2,683.1 2,244.7 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   2,416.5 927.8 2,259.7 3,415.7 3,423.2 2,970.4 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 2019/9 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   27 231 513 502 453 288 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 231 513 502 449 288 0 0   EBIT / employee   16 220 503 492 442 282 0 0   Net earnings / employee   2 165 389 379 340 212 0 0