Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Atlas Food 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 8.2% 3.9% 4.3% 4.4% 7.7% 7.7%   Credit score (0-100)   0 0 28 50 47 47 32 32   Credit rating   N/A N/A BB BBB BBB BBB BB BB   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)  2019 N/A 2020 N/A 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   0.0 0.0 9,719 15,697 19,770 22,251 0.0 0.0   EBITDA   0.0 0.0 6,088 10,855 13,037 13,294 0.0 0.0   EBIT   0.0 0.0 6,088 10,822 12,971 13,228 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 6,117.0 8,330.0 9,132.0 10,933.0 0.0 0.0   Net earnings   0.0 0.0 4,767.0 6,437.0 6,997.0 8,355.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 6,117 8,330 9,132 10,933 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 165 99.0 33.0 0.0 0.0   Shareholders equity total   0.0 0.0 5,510 12,367 19,501 26,680 26,456 26,456   Interest-bearing liabilities   0.0 0.0 26,963 41,821 47,858 69,680 0.0 0.0   Balance sheet total (assets)   0.0 0.0 48,245 76,798 108,842 189,336 26,456 26,456   Net Debt   0.0 0.0 26,605 41,535 45,414 65,888 -26,456 -26,456     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 9,719 15,697 19,770 22,251 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 61.5% 25.9% 12.5% -100.0% 0.0%   Employees   0 0 6 10 13 15 0 0   Employee growth %   0.0% 0.0% 0.0% 66.7% 30.0% 15.4% -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)   0 0 48,245 76,798 108,842 189,336 26,456 26,456   Balance sheet change%   0.0% 0.0% 0.0% 59.2% 41.7% 74.0% -86.0% 0.0%   Added value   0.0 0.0 6,088.0 10,855.0 13,004.0 13,294.0 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 0 132 -132 -132 -33 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 62.6% 68.9% 65.6% 59.4% 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 %   0.0% 0.0% 14.6% 17.4% 14.2% 10.6% 0.0% 0.0%   ROI %   0.0% 0.0% 21.6% 25.1% 21.7% 19.3% 0.0% 0.0%   ROE %   0.0% 0.0% 86.5% 72.0% 43.9% 36.2% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 11.7% 16.4% 18.3% 14.1% 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, %   0.0% 0.0% 437.0% 382.6% 348.3% 495.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 489.3% 338.2% 245.4% 261.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 6.8% 7.4% 9.0% 8.3% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 1.0 1.2 1.2 1.1 0.0 0.0   Current Ratio   0.0 0.0 1.1 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 358.0 286.0 2,444.0 3,792.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 5,510.0 12,202.0 19,402.0 26,647.0 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 N/A 2020 N/A 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 1,015 1,086 1,000 886 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,015 1,086 1,003 886 0 0   EBIT / employee   0 0 1,015 1,082 998 882 0 0   Net earnings / employee   0 0 795 644 538 557 0 0