Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMPLEX DENMARK 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  2019 2019/12 2020 2020/12 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   30.1% 21.8% 22.1% 18.6% 29.1% 21.6% 18.7% 18.7%   Credit score (0-100)   2 4 3 7 1 5 7 7   Credit rating   C B B B C 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)  2019 2019/12 2020 2020/12 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   2,159 2,771 2,248 4,572 3,653 5,741 0.0 0.0   EBITDA   -2,875 -481 -1,860 25.9 -1,259 589 0.0 0.0   EBIT   -2,888 -489 -1,866 25.9 -1,259 589 0.0 0.0   Pre-tax profit (PTP)   -3,266.9 -901.9 -2,304.4 -524.0 -1,776.3 53.1 0.0 0.0   Net earnings   -2,537.1 -516.7 -1,559.7 -272.3 -1,350.6 93.7 0.0 0.0   Pre-tax profit without non-rec. items   -3,267 -902 -2,304 -524 -1,776 53.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   14.7 6.4 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -10,311 -10,827 -12,387 -12,659 -14,010 -13,916 -14,031 -14,031   Interest-bearing liabilities   882 569 228 45.9 33.8 22.4 14,031 14,031   Balance sheet total (assets)   1,569 1,403 2,030 2,772 2,213 2,112 0.0 0.0   Net Debt   733 534 -132 -146 -214 -188 14,031 14,031     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 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   2,159 2,771 2,248 4,572 3,653 5,741 0.0 0.0   Gross profit growth   -45.1% 28.3% -18.8% 103.3% -20.1% 57.2% -100.0% 0.0%   Employees   8 8 8 7 7 7 0 0   Employee growth %   -11.1% 0.0% 0.0% -12.5% 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)   1,569 1,403 2,030 2,772 2,213 2,112 0 0   Balance sheet change%   -7.6% -10.6% 44.7% 36.6% -20.2% -4.6% -100.0% 0.0%   Added value   -2,874.6 -481.0 -1,859.7 25.9 -1,259.3 589.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -28 -17 -13 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   -3.0 -4.0 -5.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 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 (%)   -133.8% -17.7% -83.0% 0.6% -34.5% 10.3% 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 %   -27.0% -4.0% -14.0% 0.2% -7.9% 3.7% 0.0% 0.0%   ROI %   -251.7% -49.6% -237.9% 7.8% -3,143.0% 2,123.3% 0.0% 0.0%   ROE %   -155.3% -34.8% -90.9% -11.3% -54.2% 4.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -86.9% -88.5% -85.9% -82.0% -86.4% -86.8% -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, %   -25.5% -111.0% 7.1% -563.2% 17.0% -31.9% 0.0% 0.0%   Gearing %   -8.6% -5.3% -1.8% -0.4% -0.2% -0.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   35.2% 57.1% 110.1% 401.7% 1,313.4% 1,934.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   149.6 34.5 360.1 191.6 248.1 210.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 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   -9,703.8 -10,289.1 -11,999.7 -12,265.4 -13,598.7 -13,492.2 -7,015.3 -7,015.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 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   -359 -60 -232 4 -180 84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -359 -60 -232 4 -180 84 0 0   EBIT / employee   -361 -61 -233 4 -180 84 0 0   Net earnings / employee   -317 -65 -195 -39 -193 13 0 0