Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMAGER ISENKRAM 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.0% 3.0%   Bankruptcy risk   1.1% 5.0% 3.7% 4.5% 2.5% 1.9% 9.7% 9.7%   Credit score (0-100)   86 45 51 45 61 69 26 26   Credit rating   A BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   162.1 0.0 0.0 0.0 0.0 1.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,170 2,475 3,020 3,331 3,873 3,912 0.0 0.0   EBITDA   503 -967 -208 -213 547 1,367 0.0 0.0   EBIT   296 -1,085 -302 -326 462 1,282 0.0 0.0   Pre-tax profit (PTP)   272.1 -1,114.0 -390.5 -458.5 393.8 1,291.5 0.0 0.0   Net earnings   212.1 -868.9 -304.6 -354.3 307.2 1,007.5 0.0 0.0   Pre-tax profit without non-rec. items   272 -1,114 -391 -549 394 1,292 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   302 408 314 249 166 80.5 0.0 0.0   Shareholders equity total   2,675 1,606 1,302 947 1,255 2,062 1,482 1,482   Interest-bearing liabilities   0.0 804 1,518 2,358 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,624 3,305 4,498 5,790 3,224 3,807 1,482 1,482   Net Debt   -921 264 241 -377 -120 -308 -1,482 -1,482     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4,170 2,475 3,020 3,331 3,873 3,912 0.0 0.0   Gross profit growth   13.1% -40.7% 22.0% 10.3% 16.3% 1.0% -100.0% 0.0%   Employees   11 9 9 9 9 8 0 0   Employee growth %   0.0% -18.2% 0.0% 0.0% 0.0% -11.1% -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)   3,624 3,305 4,498 5,790 3,224 3,807 1,482 1,482   Balance sheet change%   -2.3% -8.8% 36.1% 28.7% -44.3% 18.1% -61.1% 0.0%   Added value   296.4 -1,084.8 -302.4 -325.7 461.9 1,281.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -129 -12 -188 -178 -168 -170 -81 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   7.1% -43.8% -10.0% -9.8% 11.9% 32.8% 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 %   8.1% -31.0% -7.5% -6.2% 10.2% 36.9% 0.0% 0.0%   ROI %   10.7% -42.1% -10.8% -9.3% 18.0% 78.2% 0.0% 0.0%   ROE %   8.3% -40.6% -20.9% -31.5% 27.9% 60.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   73.8% 48.6% 28.9% 16.4% 38.9% 54.2% 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, %   -183.1% -27.2% -115.8% 177.2% -22.0% -22.5% 0.0% 0.0%   Gearing %   0.0% 50.0% 116.6% 248.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.1% 10.0% 8.4% 11.8% 5.8% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.3 0.4 0.5 0.7 0.2 0.4 0.0 0.0   Current Ratio   2.6 1.0 1.0 1.0 1.0 1.8 0.0 0.0   Cash and cash equivalent   921.2 540.1 1,276.7 2,734.9 120.3 307.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,512.8 78.3 17.9 130.5 50.0 1,228.5 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   27 -121 -34 -36 51 160 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   46 -107 -23 -24 61 171 0 0   EBIT / employee   27 -121 -34 -36 51 160 0 0   Net earnings / employee   19 -97 -34 -39 34 126 0 0