Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMP 6 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   1.6% 1.3% 1.0% 1.0% 1.2% 2.8% 8.6% 8.1%   Credit score (0-100)   76 83 87 87 82 59 27 30   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   6.0 82.1 457.1 581.8 315.7 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Net sales   732 0 0 0 0 0 0 0   Gross profit   521 558 457 367 473 401 0.0 0.0   EBITDA   521 558 457 367 473 401 0.0 0.0   EBIT   521 558 2,911 1,367 1,637 -199 0.0 0.0   Pre-tax profit (PTP)   -152.4 589.3 2,864.7 1,606.0 1,630.1 -200.7 0.0 0.0   Net earnings   -152.4 589.3 2,811.1 1,344.8 1,270.1 -167.2 0.0 0.0   Pre-tax profit without non-rec. items   -152 589 2,865 1,606 1,630 -201 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Tangible assets total   5,346 5,346 7,800 8,800 10,050 9,450 0.0 0.0   Shareholders equity total   3,742 4,332 7,143 8,488 9,758 9,590 9,339 9,339   Interest-bearing liabilities   3,546 2,600 2,395 2,211 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,838 7,634 9,729 10,906 12,372 10,284 9,339 9,339   Net Debt   3,346 2,510 957 2,111 -482 -83.3 -9,339 -9,339     See the entire balance sheet 1000.0 Volume  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Net sales   732 0 0 0 0 0 0 0   Net sales growth   9.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   521 558 457 367 473 401 0.0 0.0   Gross profit growth   116.8% 7.1% -18.1% -19.8% 29.0% -15.2% -100.0% 0.0%   Employees   0 0 0 0 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)   7,838 7,634 9,729 10,906 12,372 10,284 9,339 9,339   Balance sheet change%   2.0% -2.6% 27.4% 12.1% 13.4% -16.9% -9.2% 0.0%   Added value   520.9 558.0 2,911.5 1,366.5 1,637.5 -198.9 0.0 0.0   Added value %   71.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   153 0 2,454 1,000 1,250 -600 -9,450 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A EBITDA %   71.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   71.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 636.9% 372.8% 346.2% -49.6% 0.0% 0.0%   Net Earnings %   -20.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -20.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -20.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -1.1% 8.5% 34.5% 16.1% 14.4% -1.6% 0.0% 0.0%   ROI %   -1.2% 9.2% 36.3% 16.4% 16.3% -1.8% 0.0% 0.0%   ROE %   -3.9% 14.6% 49.0% 17.2% 13.9% -1.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Equity ratio %   47.7% 56.9% 73.5% 78.0% 78.9% 93.3% 100.0% 100.0%   Relative indebtedness %   559.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   532.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   642.3% 449.8% 209.4% 575.9% -101.9% -20.8% 0.0% 0.0%   Gearing %   94.8% 60.0% 33.5% 26.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 2.1% 5.1% 2.2% 4.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Quick Ratio   0.1 0.6 0.6 0.8 0.9 1.4 0.0 0.0   Current Ratio   0.1 0.6 0.6 0.8 0.9 1.4 0.0 0.0   Cash and cash equivalent   200.2 90.0 1,438.2 100.3 482.0 83.3 0.0 0.0   1000.0 Capital use efficiency  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e 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 %   27.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -2,488.6 -1,100.9 -2,480.0 -524.6 -144.5 244.1 0.0 0.0   Net working capital %   -339.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 1,637 -199 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 473 401 0 0   EBIT / employee   0 0 0 0 1,637 -199 0 0   Net earnings / employee   0 0 0 0 1,270 -167 0 0