Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Amager Engineering 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.8% 10.7% 10.6% 12.2% 20.0% 13.2% 20.8% 20.8%   Credit score (0-100)   21 23 22 18 5 17 5 5   Credit rating   BB BB BB BB B BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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   430 1,096 806 811 1,253 1,509 0.0 0.0   EBITDA   -193 383 -13.0 -121 358 573 0.0 0.0   EBIT   -194 375 -25.0 -133 347 559 0.0 0.0   Pre-tax profit (PTP)   -194.0 375.0 -30.0 -135.0 341.0 555.5 0.0 0.0   Net earnings   -153.0 292.0 -24.0 -111.0 262.0 426.9 0.0 0.0   Pre-tax profit without non-rec. items   -194 375 -30.0 -135 341 555 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   16.0 34.0 22.0 10.0 32.0 18.6 0.0 0.0   Shareholders equity total   309 441 117 6.0 268 545 44.8 44.8   Interest-bearing liabilities   0.0 0.0 0.0 145 1.0 0.0 0.0 0.0   Balance sheet total (assets)   362 976 355 289 551 1,863 44.8 44.8   Net Debt   -193 -577 -186 37.0 -198 -592 -44.8 -44.8     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   430 1,096 806 811 1,253 1,509 0.0 0.0   Gross profit growth   -35.4% 154.9% -26.5% 0.6% 54.5% 20.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   362 976 355 289 551 1,863 45 45   Balance sheet change%   -49.9% 169.6% -63.6% -18.6% 90.7% 238.0% -97.6% 0.0%   Added value   -193.0 383.0 -13.0 -121.0 359.0 572.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15 10 -24 -24 11 -27 -19 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 1.0 2.0 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 (%)   -45.1% 34.2% -3.1% -16.4% 27.7% 37.1% 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 %   -35.8% 56.1% -3.8% -41.3% 82.6% 46.4% 0.0% 0.0%   ROI %   -44.1% 99.1% -8.8% -99.3% 165.2% 137.5% 0.0% 0.0%   ROE %   -35.1% 77.9% -8.6% -180.5% 191.2% 105.1% 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 %   85.4% 45.2% 33.0% 2.1% 48.6% 29.2% 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, %   100.0% -150.7% 1,430.8% -30.6% -55.3% -103.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 2,416.7% 0.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.8% 8.2% 800.6% 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   6.5 1.8 1.4 1.0 1.8 1.4 0.0 0.0   Current Ratio   6.5 1.8 1.4 1.0 1.8 1.4 0.0 0.0   Cash and cash equivalent   193.0 577.0 186.0 108.0 199.0 591.5 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   293.0 414.0 95.0 -4.0 236.0 526.1 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   -193 383 -13 -121 359 573 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -193 383 -13 -121 358 573 0 0   EBIT / employee   -194 375 -25 -133 347 559 0 0   Net earnings / employee   -153 292 -24 -111 262 427 0 0