Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMYS BLOMSTER 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  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% 3.6% 3.6%   Bankruptcy risk   2.1% 2.9% 6.7% 3.0% 2.5% 2.2% 14.7% 14.7%   Credit score (0-100)   69 60 36 56 62 65 14 14   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 0.0 0.0 0.0 0.0 0.1 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   2,083 1,501 1,355 1,506 1,319 1,573 0.0 0.0   EBITDA   746 250 10.9 322 175 426 0.0 0.0   EBIT   656 148 4.4 303 164 415 0.0 0.0   Pre-tax profit (PTP)   663.8 153.3 14.1 296.1 162.1 410.4 0.0 0.0   Net earnings   511.4 122.3 11.4 230.8 126.0 320.0 0.0 0.0   Pre-tax profit without non-rec. items   664 153 14.1 296 162 410 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   172 131 46.1 26.7 16.0 0.0 0.0 0.0   Shareholders equity total   850 472 184 415 391 711 336 336   Interest-bearing liabilities   0.0 129 58.5 0.0 72.1 31.3 0.0 0.0   Balance sheet total (assets)   1,461 1,031 896 893 860 1,214 336 336   Net Debt   -200 -59.1 -449 -183 -252 -617 -336 -336     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   2,083 1,501 1,355 1,506 1,319 1,573 0.0 0.0   Gross profit growth   14.5% -27.9% -9.8% 11.2% -12.4% 19.2% -100.0% 0.0%   Employees   5 4 4 4 4 4 0 0   Employee growth %   0.0% -20.0% 0.0% 0.0% 0.0% 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)   1,461 1,031 896 893 860 1,214 336 336   Balance sheet change%   40.9% -29.4% -13.0% -0.4% -3.7% 41.1% -72.4% 0.0%   Added value   745.6 249.8 10.9 322.5 183.4 425.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -180 -143 -91 -39 -21 -27 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   31.5% 9.8% 0.3% 20.1% 12.4% 26.4% 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 %   53.7% 12.9% 1.8% 33.9% 19.2% 39.9% 0.0% 0.0%   ROI %   95.5% 22.0% 4.1% 90.7% 37.9% 68.5% 0.0% 0.0%   ROE %   73.6% 18.5% 3.5% 77.1% 31.3% 58.1% 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 %   58.2% 45.8% 20.5% 46.4% 45.4% 58.5% 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, %   -26.9% -23.7% -4,106.9% -56.7% -144.1% -144.8% 0.0% 0.0%   Gearing %   0.0% 27.2% 31.8% 0.0% 18.5% 4.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.4% 3.8% 23.7% 16.1% 5.9% 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   1.9 1.3 1.0 1.6 1.4 2.0 0.0 0.0   Current Ratio   2.0 1.5 1.1 1.7 1.7 2.2 0.0 0.0   Cash and cash equivalent   200.4 187.6 507.4 182.8 323.6 647.9 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   620.9 275.9 77.5 327.4 307.7 627.5 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   149 62 3 81 46 106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   149 62 3 81 44 106 0 0   EBIT / employee   131 37 1 76 41 104 0 0   Net earnings / employee   102 31 3 58 31 80 0 0