Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Amto 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 2018/12 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% 3.7% 3.7%   Bankruptcy risk   1.8% 3.9% 5.6% 9.5% 11.9% 2.6% 11.1% 10.9%   Credit score (0-100)   74 51 41 25 19 60 22 22   Credit rating   A BBB BBB BB BB BBB BB BB   Credit limit (kDKK)   1.5 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)  2018 2018/12 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   2,036 1,766 1,716 1,344 1,818 1,470 0.0 0.0   EBITDA   314 -29.0 -574 -810 131 1,090 0.0 0.0   EBIT   239 -104 -624 -851 80.8 1,024 0.0 0.0   Pre-tax profit (PTP)   233.4 -110.9 -631.5 -859.1 74.2 1,017.0 0.0 0.0   Net earnings   159.2 -71.4 -464.2 -631.4 -298.9 761.4 0.0 0.0   Pre-tax profit without non-rec. items   233 -111 -632 -859 74.2 1,017 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   507 534 484 410 697 630 0.0 0.0   Shareholders equity total   1,634 1,563 1,099 467 169 930 805 805   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,437 2,565 2,756 2,534 1,986 2,171 805 805   Net Debt   -209 -263 -242 -608 -354 -493 -805 -805     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   2,036 1,766 1,716 1,344 1,818 1,470 0.0 0.0   Gross profit growth   0.0% -13.2% -2.8% -21.7% 35.3% -19.1% -100.0% 0.0%   Employees   6 6 6 10 12 5 0 0   Employee growth %   0.0% 0.0% 0.0% 66.7% 20.0% -58.3% -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)   2,437 2,565 2,756 2,534 1,986 2,171 805 805   Balance sheet change%   0.0% 5.2% 7.5% -8.1% -21.6% 9.3% -62.9% 0.0%   Added value   313.6 -29.0 -574.1 -810.0 121.7 1,090.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   432 -49 -100 -114 236 -133 -630 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 -2.0 -3.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   11.7% -5.9% -36.4% -63.3% 4.4% 69.7% 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 %   9.8% -4.2% -23.4% -32.2% 3.6% 49.4% 0.0% 0.0%   ROI %   14.1% -6.3% -46.5% -108.6% 25.4% 151.7% 0.0% 0.0%   ROE %   9.7% -4.5% -34.9% -80.6% -94.0% 138.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   67.1% 61.4% 39.9% 18.5% 8.6% 43.2% 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, %   -66.7% 905.4% 42.1% 75.1% -270.1% -45.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.5 0.4 0.4 0.6 0.3 0.7 0.0 0.0   Current Ratio   2.2 1.8 1.2 0.9 0.6 1.3 0.0 0.0   Cash and cash equivalent   209.2 262.8 241.6 607.9 353.8 493.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   888.5 751.4 315.1 -168.0 -753.2 330.5 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 2018/12 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   52 -5 -96 -81 10 218 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   52 -5 -96 -81 11 218 0 0   EBIT / employee   40 -17 -104 -85 7 205 0 0   Net earnings / employee   27 -12 -77 -63 -25 152 0 0