Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ATTECH COMPUTER ApS

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% 2.6% 2.6%   Bankruptcy risk   1.9% 1.7% 2.3% 4.8% 1.7% 3.9% 13.5% 13.3%   Credit score (0-100)   81 83 75 53 82 53 3 3   Credit rating   BBB BBB BBB BB BBB BB B B   Credit limit (kDKK)   0.2 1.3 0.0 0.0 1.5 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   1,619 1,764 1,971 1,795 2,419 1,619 0.0 0.0   EBITDA   250 295 430 -11.6 575 -353 0.0 0.0   EBIT   221 272 395 -51.0 542 -374 0.0 0.0   Pre-tax profit (PTP)   187.7 239.8 369.3 -75.5 510.6 -437.8 0.0 0.0   Net earnings   187.7 239.8 364.3 -75.5 409.4 -343.7 0.0 0.0   Pre-tax profit without non-rec. items   188 240 369 -75.5 511 -438 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   11.7 71.2 65.5 39.8 37.2 24.5 0.0 0.0   Shareholders equity total   568 783 1,078 934 1,343 1,000 750 750   Interest-bearing liabilities   352 95.3 338 304 362 317 0.0 0.0   Balance sheet total (assets)   1,557 1,701 2,738 2,833 3,132 2,333 750 750   Net Debt   340 66.8 317 290 344 256 -750 -750     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   1,619 1,764 1,971 1,795 2,419 1,619 0.0 0.0   Gross profit growth   -10.5% 8.9% 11.7% -8.9% 34.8% -33.1% -100.0% 0.0%   Employees   4 4 5 5 5 6 0 0   Employee growth %   0.0% 0.0% 25.0% 0.0% 0.0% 20.0% -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)   1,557 1,701 2,738 2,833 3,132 2,333 750 750   Balance sheet change%   20.5% 9.3% 61.0% 3.5% 10.5% -25.5% -67.9% 0.0%   Added value   250.2 294.6 429.9 -11.6 581.5 -353.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -48 37 -41 -65 -36 -34 -24 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 -1.0 1.0 -1.0 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 (%)   13.6% 15.4% 20.0% -2.8% 22.4% -23.1% 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 %   15.9% 16.7% 17.8% -1.8% 18.2% -13.7% 0.0% 0.0%   ROI %   30.9% 30.3% 34.4% -3.8% 36.8% -24.8% 0.0% 0.0%   ROE %   39.6% 35.5% 39.1% -7.5% 36.0% -29.3% 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 %   36.5% 46.0% 39.4% 33.0% 42.9% 42.9% 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, %   135.9% 22.7% 73.8% -2,501.4% 59.7% -72.4% 0.0% 0.0%   Gearing %   61.9% 12.2% 31.3% 32.6% 26.9% 31.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.8% 14.5% 11.7% 7.6% 9.5% 18.8% 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   0.6 0.8 1.0 0.6 0.7 0.7 0.0 0.0   Current Ratio   1.6 1.8 1.6 1.5 1.7 1.7 0.0 0.0   Cash and cash equivalent   11.9 28.5 20.7 14.2 17.9 61.3 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   556.5 711.8 1,012.9 894.1 1,306.2 975.3 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   63 74 86 -2 116 -59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   63 74 86 -2 115 -59 0 0   EBIT / employee   55 68 79 -10 108 -62 0 0   Net earnings / employee   47 60 73 -15 82 -57 0 0