Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ATLAS MARIDAN 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   14.8% 3.3% 6.1% 2.9% 2.2% 5.5% 16.3% 16.1%   Credit score (0-100)   15 56 38 57 66 40 11 12   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 -0.0 -0.1 -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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 2,861 0 0 0 0 0 0   Gross profit   3,336 2,861 1,154 3,938 7,482 3,021 0.0 0.0   EBITDA   -14.0 715 -1,725 641 3,595 -1,373 0.0 0.0   EBIT   -297 484 -3,764 -1,738 722 -4,310 0.0 0.0   Pre-tax profit (PTP)   -291.2 415.0 -4,010.4 -2,179.6 283.9 -5,538.1 0.0 0.0   Net earnings   -291.2 15.0 -2,047.3 -1,606.4 226.1 -4,431.4 0.0 0.0   Pre-tax profit without non-rec. items   -291 415 -4,010 -2,180 284 -5,538 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   367 18,592 19,505 20,756 18,199 15,367 0.0 0.0   Shareholders equity total   -24.7 -9.7 -2,057 -3,663 -3,437 -7,869 -8,034 -8,034   Interest-bearing liabilities   0.7 4,825 26,019 29,993 26,521 29,701 8,103 8,103   Balance sheet total (assets)   2,694 23,306 26,026 29,137 25,622 22,458 68.8 68.8   Net Debt   0.7 4,825 26,019 29,993 26,422 29,601 8,103 8,103     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 2,861 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   3,336 2,861 1,154 3,938 7,482 3,021 0.0 0.0   Gross profit growth   39.4% -14.2% -59.7% 241.3% 90.0% -59.6% -100.0% 0.0%   Employees   0 4 6 8 9 9 0 0   Employee growth %   0.0% 0.0% 50.0% 33.3% 12.5% 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)   2,694 23,306 26,026 29,137 25,622 22,458 69 69   Balance sheet change%   -39.6% 765.1% 11.7% 12.0% -12.1% -12.3% -99.7% 0.0%   Added value   -14.0 714.9 -1,724.9 640.6 3,101.2 -1,373.1 0.0 0.0   Added value %   0.0% 25.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -550 17,763 -1,136 -1,031 -5,465 -5,805 -15,419 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   0.0% 25.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 16.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -8.9% 16.9% -326.2% -44.2% 9.7% -142.6% 0.0% 0.0%   Net Earnings %   0.0% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 8.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 14.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -7.7% 3.7% -14.6% -5.7% 2.3% -14.5% 0.0% 0.0%   ROI %   -28.2% 20.1% -24.0% -6.0% 2.5% -15.0% 0.0% 0.0%   ROE %   -19.7% 0.1% -8.3% -5.8% 0.8% -18.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -0.9% -0.0% -7.3% -11.2% -11.8% -25.9% -99.2% -99.2%   Relative indebtedness %   0.0% 815.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 815.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -4.7% 674.8% -1,508.5% 4,681.9% 735.0% -2,155.8% 0.0% 0.0%   Gearing %   -2.7% -49,769.0% -1,264.9% -818.7% -771.6% -377.5% -100.9% -100.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 2.9% 1.6% 1.6% 1.6% 4.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.6 0.2 0.2 0.2 0.2 0.1 0.0 0.0   Current Ratio   0.6 0.2 0.2 0.3 0.3 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 99.5 99.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 323.8 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% 148.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -997.6 -19,057.7 -21,467.1 -23,723.2 -20,846.6 -23,324.5 -4,051.6 -4,051.6   Net working capital %   0.0% -666.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 715 0 0 0 0 0 0   Added value / employee   0 179 -287 80 345 -153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 179 -287 80 399 -153 0 0   EBIT / employee   0 121 -627 -217 80 -479 0 0   Net earnings / employee   0 4 -341 -201 25 -492 0 0