Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Amager Bilservice A/S 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% 2.9% 2.9%   Bankruptcy risk   1.6% 2.0% 1.9% 1.6% 3.4% 2.4% 11.8% 11.8%   Credit score (0-100)   76 70 70 73 53 63 20 20   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   3.1 0.3 0.5 5.3 0.0 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   1,096 1,196 1,282 1,289 1,202 1,208 0.0 0.0   EBITDA   344 293 436 320 192 201 0.0 0.0   EBIT   250 195 308 197 -37.9 4.5 0.0 0.0   Pre-tax profit (PTP)   226.8 166.6 119.4 180.5 -44.4 3.9 0.0 0.0   Net earnings   176.3 130.7 103.0 143.9 -24.7 3.0 0.0 0.0   Pre-tax profit without non-rec. items   227 167 119 180 -44.4 3.9 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   1,749 1,934 2,388 891 1,303 1,106 0.0 0.0   Shareholders equity total   1,442 1,572 1,675 1,819 1,795 1,680 558 558   Interest-bearing liabilities   584 498 919 30.0 46.4 0.0 0.0 0.0   Balance sheet total (assets)   2,168 2,333 3,039 2,026 2,213 2,099 558 558   Net Debt   291 174 491 -877 -601 -788 -558 -558     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   1,096 1,196 1,282 1,289 1,202 1,208 0.0 0.0   Gross profit growth   -0.5% 9.1% 7.2% 0.5% -6.7% 0.5% -100.0% 0.0%   Employees   0 0 0 0 0 4 0 0   Employee growth %   0.0% 0.0% 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)   2,168 2,333 3,039 2,026 2,213 2,099 558 558   Balance sheet change%   16.1% 7.6% 30.3% -33.3% 9.2% -5.2% -73.4% 0.0%   Added value   343.8 293.5 435.8 320.1 85.0 201.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   382 86 327 -1,620 181 -393 -1,106 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 5.0 -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 (%)   22.8% 16.3% 24.0% 15.3% -3.2% 0.4% 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 %   12.4% 8.7% 11.5% 7.8% -1.8% 0.4% 0.0% 0.0%   ROI %   13.4% 9.5% 13.1% 8.8% -2.0% 0.5% 0.0% 0.0%   ROE %   13.0% 8.7% 6.3% 8.2% -1.4% 0.2% 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 %   66.5% 67.4% 55.1% 89.8% 81.1% 80.0% 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, %   84.6% 59.3% 112.7% -273.9% -312.7% -391.9% 0.0% 0.0%   Gearing %   40.5% 31.7% 54.9% 1.6% 2.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 5.3% 26.7% 3.5% 16.8% 17.9% 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   0.5 0.5 1.3 5.8 2.0 2.1 0.0 0.0   Current Ratio   0.6 0.5 1.4 6.2 2.0 2.1 0.0 0.0   Cash and cash equivalent   292.7 323.9 428.1 906.8 647.9 788.3 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   -293.6 -341.6 196.9 858.2 402.7 452.6 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   0 0 0 0 0 50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 50 0 0   EBIT / employee   0 0 0 0 0 1 0 0   Net earnings / employee   0 0 0 0 0 1 0 0