Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMETEK DENMARK A/S 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% 2.3% 2.3%   Bankruptcy risk   2.1% 2.1% 2.7% 0.5% 0.7% 0.7% 4.6% 4.3%   Credit score (0-100)   69 68 59 99 95 94 46 48   Credit rating   A A BBB AAA AA AA BBB BBB   Credit limit (kDKK)   8.6 4.8 0.1 17,024.7 20,410.6 22,288.0 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   75,855 76,683 88,838 86,230 98,943 98,178 0.0 0.0   EBITDA   40,535 40,784 54,213 50,006 62,201 60,037 0.0 0.0   EBIT   40,535 40,784 54,213 50,005 61,821 59,779 0.0 0.0   Pre-tax profit (PTP)   31,696.0 32,557.0 41,164.0 50,867.0 61,653.0 64,259.0 0.0 0.0   Net earnings   31,696.0 32,557.0 41,164.0 39,986.0 48,195.0 50,200.0 0.0 0.0   Pre-tax profit without non-rec. items   40,535 40,784 54,213 50,868 61,653 64,260 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   0.0 0.0 0.0 4,405 3,709 3,164 0.0 0.0   Shareholders equity total   120,531 53,087 94,251 109,237 157,433 182,633 38,133 38,133   Interest-bearing liabilities   0.0 0.0 0.0 28,432 2,994 2,504 0.0 0.0   Balance sheet total (assets)   139,867 143,014 118,846 154,589 174,146 202,670 38,133 38,133   Net Debt   0.0 0.0 0.0 -19,747 -27,011 -18,840 -37,513 -37,513     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   75,855 76,683 88,838 86,230 98,943 98,178 0.0 0.0   Gross profit growth   -11.5% 1.1% 15.9% -2.9% 14.7% -0.8% -100.0% 0.0%   Employees   43 45 44 41 42 41 0 0   Employee growth %   -2.3% 4.7% -2.2% -6.8% 2.4% -2.4% -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)   139,867 143,014 118,846 154,589 174,146 202,670 38,133 38,133   Balance sheet change%   27.7% 2.2% -16.9% 30.1% 12.7% 16.4% -81.2% 0.0%   Added value   40,535.0 40,784.0 54,213.0 50,006.4 61,822.4 60,037.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7,039 0 0 5,236 -1,250 -841 -3,164 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   53.4% 53.2% 61.0% 58.0% 62.5% 60.9% 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 %   32.5% 28.8% 41.4% 37.5% 37.9% 34.4% 0.0% 0.0%   ROI %   35.1% 28.8% 41.4% 40.0% 41.7% 37.6% 0.0% 0.0%   ROE %   30.3% 37.5% 55.9% 39.3% 36.1% 29.5% 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 %   100.0% 100.0% 100.0% 70.7% 90.4% 90.1% 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, %   0.0% 0.0% 0.0% -39.5% -43.4% -31.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 26.0% 1.9% 1.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3.2% 3.6% 23.3% 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   0.0 0.0 0.0 3.0 9.3 9.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 3.3 10.2 9.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 48,179.0 30,005.0 21,344.0 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   0.0 0.0 0.0 104,130.0 153,066.0 178,849.0 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   943 906 1,232 1,220 1,472 1,464 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   943 906 1,232 1,220 1,481 1,464 0 0   EBIT / employee   943 906 1,232 1,220 1,472 1,458 0 0   Net earnings / employee   737 723 936 975 1,148 1,224 0 0