Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ATOMA 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9%   Bankruptcy risk   9.8% 13.6% 11.3% 8.7% 9.1% 22.1% 18.0% 18.0%   Credit score (0-100)   27 17 21 27 26 3 8 8   Credit rating   BB BB BB BB BB B B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   101 162 237 285 149 -37.7 0.0 0.0   EBITDA   -149 -68.4 87.3 -46.0 26.1 -209 0.0 0.0   EBIT   -149 -68.4 87.3 -46.0 26.1 -209 0.0 0.0   Pre-tax profit (PTP)   -158.5 -77.7 77.4 -55.6 11.8 -222.1 0.0 0.0   Net earnings   -123.6 -60.6 86.8 -38.6 12.0 -143.9 0.0 0.0   Pre-tax profit without non-rec. items   -158 -77.7 77.4 -55.6 11.8 -222 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   67.5 67.5 158 141 125 109 0.0 0.0   Shareholders equity total   75.3 14.7 102 62.9 74.9 -69.0 -194 -194   Interest-bearing liabilities   160 150 142 131 218 296 194 194   Balance sheet total (assets)   291 223 305 390 363 256 0.0 0.0   Net Debt   14.1 19.8 52.5 85.7 218 296 194 194     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   101 162 237 285 149 -37.7 0.0 0.0   Gross profit growth   -63.0% 60.8% 46.8% 20.0% -47.6% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 1 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)   291 223 305 390 363 256 0 0   Balance sheet change%   -46.5% -23.5% 37.2% 27.8% -7.1% -29.4% -100.0% 0.0%   Added value   -149.2 -68.4 87.3 -46.0 26.1 -208.8 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 90 -16 -16 -16 -109 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 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -148.5% -42.3% 36.8% -16.1% 17.5% 553.6% 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 %   -35.8% -26.6% 33.1% -13.2% 6.9% -60.7% 0.0% 0.0%   ROI %   -50.2% -34.2% 42.8% -21.0% 10.7% -70.9% 0.0% 0.0%   ROE %   -90.2% -134.6% 149.4% -46.9% 17.4% -87.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   25.9% 6.6% 33.2% 16.1% 20.7% -21.2% -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, %   -9.4% -29.0% 60.1% -186.4% 837.0% -141.6% 0.0% 0.0%   Gearing %   213.1% 1,018.0% 139.8% 207.9% 291.5% -428.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 6.0% 6.8% 7.0% 8.2% 5.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 0.7 0.6 0.5 0.5 0.3 0.0 0.0   Current Ratio   1.0 0.7 0.7 0.8 0.8 0.5 0.0 0.0   Cash and cash equivalent   146.4 129.9 89.4 45.2 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   7.8 -52.8 -56.0 -78.4 -50.3 -178.1 -97.0 -97.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 -209 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -209 0 0   EBIT / employee   0 0 0 0 0 -209 0 0   Net earnings / employee   0 0 0 0 0 -144 0 0