Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A.M.G. EJENDOMME 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% 0.3% 0.3%   Bankruptcy risk   2.4% 2.5% 1.4% 1.0% 1.6% 2.0% 16.4% 16.1%   Credit score (0-100)   65 63 78 86 74 67 11 11   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 22.8 188.3 6.2 0.2 -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   314 276 506 625 145 139 0.0 0.0   EBITDA   281 255 505 623 145 139 0.0 0.0   EBIT   248 202 313 493 15.4 21.7 0.0 0.0   Pre-tax profit (PTP)   136.6 -196.6 -27.6 249.7 -214.2 -562.9 0.0 0.0   Net earnings   106.5 -155.4 -41.7 171.1 -150.4 -459.4 0.0 0.0   Pre-tax profit without non-rec. items   137 -197 -27.6 250 -214 -563 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   4,569 4,566 7,877 7,748 7,618 7,500 0.0 0.0   Shareholders equity total   51.0 -82.8 2,608 2,779 2,628 2,169 -509 -509   Interest-bearing liabilities   3,928 4,736 4,674 4,342 4,254 4,714 509 509   Balance sheet total (assets)   4,775 4,833 8,188 8,131 7,708 7,632 0.0 0.0   Net Debt   3,912 4,736 4,627 4,134 4,239 4,700 509 509     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   314 276 506 625 145 139 0.0 0.0   Gross profit growth   84.5% -12.0% 83.2% 23.5% -76.8% -4.1% -100.0% 0.0%   Employees   0 1 1 1 1 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)   4,775 4,833 8,188 8,131 7,708 7,632 0 0   Balance sheet change%   228.7% 1.2% 69.4% -0.7% -5.2% -1.0% -100.0% 0.0%   Added value   281.0 255.3 504.9 623.1 145.2 139.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,260 -56 387 2,527 -259 -220 -5,018 -2,553   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 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 (%)   78.8% 72.9% 61.9% 78.9% 10.6% 15.6% 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 %   7.9% 4.2% 4.8% 6.0% 0.2% 0.3% 0.0% 0.0%   ROI %   10.6% 4.6% 4.9% 6.2% 0.2% 0.3% 0.0% 0.0%   ROE %   14.2% -6.4% -1.1% 6.4% -5.6% -19.2% 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 %   1.1% -1.7% 31.8% 34.2% 34.1% 28.4% -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, %   1,392.1% 1,855.3% 916.4% 663.4% 2,920.6% 3,376.3% 0.0% 0.0%   Gearing %   7,699.1% -5,716.1% 179.2% 156.3% 161.9% 217.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 9.2% 7.2% 5.4% 5.3% 13.0% 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   0.4 0.1 0.3 0.4 0.1 0.2 0.0 0.0   Current Ratio   0.4 0.1 0.3 0.4 0.1 0.2 0.0 0.0   Cash and cash equivalent   16.6 0.0 46.7 208.7 15.1 14.6 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   -351.5 -3,708.4 -827.3 -648.9 -747.1 -737.2 -254.5 -254.5   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   0 255 505 623 145 139 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 255 505 623 145 139 0 0   EBIT / employee   0 202 313 493 15 22 0 0   Net earnings / employee   0 -155 -42 171 -150 -459 0 0