Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMANDA SEAFOODS A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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% 7.1% 7.1%   Bankruptcy risk   0.5% 0.0% 0.0% 0.0% 1.7% 0.8% 2.4% 2.4%   Credit score (0-100)   99 0 0 0 72 91 63 63   Credit rating   AAA N/A N/A N/A A AA BBB BBB   Credit limit (mDKK)   5.2 0.0 0.0 0.0 0.0 4.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 262 281 281 281   Gross profit   36.4 0.0 0.0 0.0 49.3 63.0 0.0 0.0   EBITDA   12.5 0.0 0.0 0.0 16.7 28.9 0.0 0.0   EBIT   7.7 0.0 0.0 0.0 8.3 20.0 0.0 0.0   Pre-tax profit (PTP)   6.4 0.0 0.0 0.0 -6.5 6.2 0.0 0.0   Net earnings   4.7 0.0 0.0 0.0 -8.6 2.7 0.0 0.0   Pre-tax profit without non-rec. items   6.4 0.0 0.0 0.0 -6.5 6.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   23.9 0.0 0.0 0.0 23.5 17.9 0.0 0.0   Shareholders equity total   40.7 0.0 0.0 0.0 26.6 29.2 19.0 19.0   Interest-bearing liabilities   26.2 0.0 0.0 0.0 157 150 31.4 31.4   Balance sheet total (assets)   94.1 0.0 0.0 0.0 255 235 50.5 50.5   Net Debt   23.5 0.0 0.0 0.0 157 150 31.4 31.4     See the entire balance sheet 1.0 Volume  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 262 281 281 281   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 7.4% 0.0% 0.0%   Gross profit   36.4 0.0 0.0 0.0 49.3 63.0 0.0 0.0   Gross profit growth   -11.7% -100.0% 0.0% 0.0% 0.0% 27.8% -100.0% 0.0%   Employees   44 0 0 0 59 55 0 0   Employee growth %   2.3% -100.0% 0.0% 0.0% 0.0% -6.8% -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)   94 0 0 0 255 235 50 50   Balance sheet change%   27.2% -100.0% 0.0% 0.0% 0.0% -7.7% -78.5% 0.0%   Added value   12.5 0.0 0.0 0.0 8.3 28.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 3.2% 10.3% 0.0% 0.0%   Investments   -4 -23 -4 0 69 -17 -18 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 6.4% 10.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 3.2% 7.1% 0.0% 0.0%   EBIT to gross profit (%)   21.3% 0.0% 0.0% 0.0% 16.9% 31.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -3.3% 1.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -0.0% 4.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -2.5% 2.2% 0.0% 0.0%   ROA %   8.8% 0.0% 0.0% 0.0% -0.6% 6.5% 0.0% 0.0%   ROI %   12.0% 0.0% 0.0% 0.0% -0.4% 4.6% 0.0% 0.0%   ROE %   12.4% 0.0% 0.0% 0.0% -32.1% 9.6% 0.0% 0.0%   1.0 Solidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   43.7% 0.0% 0.0% 0.0% 35.9% 22.7% 37.7% 37.7%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 5.9% 31.3% 11.2% 11.2%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 5.8% 31.3% 11.2% 11.2%   Net int. bear. debt to EBITDA, %   188.1% 0.0% 0.0% 0.0% 938.7% 520.4% 0.0% 0.0%   Gearing %   64.4% 0.0% 0.0% 0.0% 590.4% 515.6% 165.1% 165.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 0.0% 0.0% 0.0% 6.5% 6.4% 0.0% 0.0%   1.0 Liquidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 0.0 0.0 0.0 7.4 5.1 0.0 0.0   Current Ratio   1.9 0.0 0.0 0.0 12.9 10.4 0.0 0.0   Cash and cash equivalent   2.7 0.0 0.0 0.0 0.1 0.0 0.0 0.0   1.0 Capital use efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 40.2 41.4 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 39.7 41.8 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 67.2% 58.8% 0.0% 0.0%   Net working capital   32.0 0.0 0.0 0.0 162.5 149.5 -15.7 -15.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 62.0% 53.1% -5.6% -5.6%   1.0 Employee efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 4 5 0 0   Added value / employee   0 0 0 0 0 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 -0 0 0 0