Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Atuagkat Boghandel 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   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   5.4% 3.3% 3.6% 2.3% 3.0% 3.2% 15.5% 15.5%   Credit score (0-100)   43 56 52 63 57 55 13 13   Credit rating   BBB BBB BBB 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)  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   867 1,062 1,158 1,237 906 968 0.0 0.0   EBITDA   129 434 41.5 268 -11.8 272 0.0 0.0   EBIT   129 434 41.5 268 -11.8 272 0.0 0.0   Pre-tax profit (PTP)   67.6 374.6 -7.0 200.8 -97.0 173.4 0.0 0.0   Net earnings   29.5 270.1 -11.0 142.3 -72.0 121.4 0.0 0.0   Pre-tax profit without non-rec. items   67.6 375 -7.0 201 -97.0 173 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -81.3 189 178 320 248 370 245 245   Interest-bearing liabilities   382 240 388 399 647 507 0.0 0.0   Balance sheet total (assets)   786 954 1,061 1,310 1,324 1,176 245 245   Net Debt   356 224 365 389 615 430 -245 -245     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   867 1,062 1,158 1,237 906 968 0.0 0.0   Gross profit growth   4.9% 22.6% 9.0% 6.8% -26.8% 6.9% -100.0% 0.0%   Employees   2 2 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 50.0% 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)   786 954 1,061 1,310 1,324 1,176 245 245   Balance sheet change%   -0.7% 21.4% 11.3% 23.4% 1.0% -11.2% -79.1% 0.0%   Added value   129.4 433.7 41.5 268.2 -11.8 272.5 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 0 0 0 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 -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 (%)   14.9% 40.8% 3.6% 21.7% -1.3% 28.1% 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 %   14.6% 47.6% 4.1% 22.6% -0.9% 21.8% 0.0% 0.0%   ROI %   33.1% 106.9% 8.3% 41.8% -1.4% 30.7% 0.0% 0.0%   ROE %   3.7% 55.4% -6.0% 57.2% -25.3% 39.3% 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 %   -9.9% 20.9% 17.3% 25.3% 19.5% 32.8% 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, %   275.3% 51.7% 880.0% 145.1% -5,215.6% 158.0% 0.0% 0.0%   Gearing %   -470.2% 127.2% 218.4% 124.6% 260.8% 137.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.8% 19.0% 15.4% 17.1% 16.4% 17.2% 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   0.2 0.2 0.3 0.2 0.3 0.2 0.0 0.0   Current Ratio   0.8 1.2 1.1 1.3 1.2 1.5 0.0 0.0   Cash and cash equivalent   25.9 15.7 23.4 9.3 32.2 76.7 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   -132.1 138.0 127.0 269.3 197.3 319.5 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 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   65 217 14 89 -4 91 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 217 14 89 -4 91 0 0   EBIT / employee   65 217 14 89 -4 91 0 0   Net earnings / employee   15 135 -4 47 -24 40 0 0