Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ATLAS HOLDING DANMARK 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.8% 1.5% 4.0% 1.6% 1.4% 1.4% 7.7% 7.7%   Credit score (0-100)   73 76 48 74 77 78 32 32   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   28.8 215.6 0.0 99.0 442.4 512.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -845 -203 -149 -252 -156 -126 0.0 0.0   EBITDA   -845 -506 -149 -252 -156 -126 0.0 0.0   EBIT   -845 -506 -149 -252 -156 -126 0.0 0.0   Pre-tax profit (PTP)   14,068.0 1,489.5 -5,364.1 8,178.7 4,607.0 9,816.4 0.0 0.0   Net earnings   14,010.9 1,431.9 -5,305.1 8,016.8 4,385.0 9,643.4 0.0 0.0   Pre-tax profit without non-rec. items   14,068 1,490 -5,364 8,179 4,607 9,816 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   53,145 54,521 49,160 56,607 60,934 70,516 37,132 37,132   Interest-bearing liabilities   26,286 24,296 22,994 21,897 22,273 20,536 0.0 0.0   Balance sheet total (assets)   80,042 78,860 76,271 84,017 87,784 92,708 37,132 37,132   Net Debt   24,774 23,351 21,908 21,463 19,934 20,424 -37,132 -37,132     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -845 -203 -149 -252 -156 -126 0.0 0.0   Gross profit growth   0.0% 76.0% 26.6% -68.8% 38.0% 19.1% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   80,042 78,860 76,271 84,017 87,784 92,708 37,132 37,132   Balance sheet change%   19.1% -1.5% -3.3% 10.2% 4.5% 5.6% -59.9% 0.0%   Added value   -844.9 -505.9 -149.0 -251.5 -156.0 -126.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 249.1% 100.0% 100.0% 100.0% 100.0% 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 %   19.4% 2.3% -4.9% 11.4% 12.3% 8.7% 0.0% 0.0%   ROI %   19.6% 2.4% -4.9% 11.6% 6.7% 12.3% 0.0% 0.0%   ROE %   30.3% 2.7% -10.2% 15.2% 7.5% 14.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   66.4% 69.1% 64.5% 67.4% 69.4% 76.1% 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, %   -2,932.3% -4,615.9% -14,703.7% -8,533.6% -12,776.4% -16,175.1% 0.0% 0.0%   Gearing %   49.5% 44.6% 46.8% 38.7% 36.6% 29.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 1.5% 6.5% 4.3% 4.4% 4.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   15.7 6.5 8.1 11.1 16.4 105.4 0.0 0.0   Current Ratio   15.7 6.5 8.1 11.1 16.4 105.4 0.0 0.0   Cash and cash equivalent   1,512.4 945.6 1,085.9 434.2 2,339.2 112.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   15,789.4 7,790.9 29,675.3 32,888.9 37,639.6 42,406.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0