Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ATN INVEST 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.5% 1.6% 1.9% 1.8% 2.7% 1.8% 8.8% 8.8%   Credit score (0-100)   77 74 69 70 59 71 28 28   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   21.4 10.4 1.5 2.4 0.0 3.1 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   719 568 399 813 545 877 0.0 0.0   EBITDA   1,749 1,454 399 780 545 877 0.0 0.0   EBIT   1,234 1,011 504 685 224 944 0.0 0.0   Pre-tax profit (PTP)   889.3 758.0 266.3 260.6 -234.7 557.6 0.0 0.0   Net earnings   692.9 586.4 184.5 207.4 -194.0 426.1 0.0 0.0   Pre-tax profit without non-rec. items   889 758 266 261 -235 558 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   21,412 21,855 28,229 27,082 26,761 26,827 0.0 0.0   Shareholders equity total   5,542 5,967 6,039 6,132 5,820 6,246 6,061 6,061   Interest-bearing liabilities   14,278 14,128 20,349 19,543 19,352 18,927 0.0 0.0   Balance sheet total (assets)   21,712 22,004 28,312 27,414 26,916 26,949 6,061 6,061   Net Debt   14,009 13,995 20,336 19,226 19,236 18,823 -6,061 -6,061     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   719 568 399 813 545 877 0.0 0.0   Gross profit growth   29.7% -21.0% -29.6% 103.4% -32.9% 61.0% -100.0% 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)   21,712 22,004 28,312 27,414 26,916 26,949 6,061 6,061   Balance sheet change%   2.8% 1.3% 28.7% -3.2% -1.8% 0.1% -77.5% 0.0%   Added value   1,234.1 1,011.0 504.4 685.2 223.8 944.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   663 443 6,374 -1,147 -321 67 -26,827 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 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 (%)   171.7% 178.1% 126.3% 84.3% 41.1% 107.6% 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 %   5.8% 4.6% 2.0% 2.5% 0.8% 3.7% 0.0% 0.0%   ROI %   5.9% 4.8% 2.1% 2.5% 0.8% 3.7% 0.0% 0.0%   ROE %   13.2% 10.2% 3.1% 3.4% -3.2% 7.1% 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 %   25.7% 27.3% 21.4% 22.5% 21.8% 23.3% 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, %   800.9% 962.3% 5,091.1% 2,464.9% 3,529.3% 2,145.1% 0.0% 0.0%   Gearing %   257.7% 236.8% 337.0% 318.7% 332.5% 303.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 1.8% 1.4% 2.1% 2.4% 2.2% 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   0.2 0.1 0.0 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.1 0.0 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   268.9 133.1 13.4 316.9 116.3 103.7 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   -1,562.9 -1,638.8 -8,755.0 -3,802.8 -4,074.2 -4,020.2 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