Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Atelier IX 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  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   0.0% 11.3% 8.4% 7.9% 9.7% 0.0% 18.4% 16.3%   Credit score (0-100)   0 23 30 31 24 0 7 11   Credit rating   N/A BB BB BB BB N/A B 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)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 290 497 648 614 0.0 0.0 0.0   EBITDA   0.0 -96.8 120 104 57.8 0.0 0.0 0.0   EBIT   0.0 -133 74.4 58.8 13.6 0.0 0.0 0.0   Pre-tax profit (PTP)   0.0 -155.7 51.7 53.1 3.8 0.0 0.0 0.0   Net earnings   0.0 -124.2 34.3 39.8 1.7 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -156 51.7 53.1 3.8 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Tangible assets total   0.0 186 140 94.2 83.4 0.0 0.0 0.0   Shareholders equity total   0.0 -49.2 -14.9 24.9 26.6 0.0 0.0 0.0   Interest-bearing liabilities   0.0 465 251 284 222 0.0 0.0 0.0   Balance sheet total (assets)   0.0 654 659 865 822 0.0 0.0 0.0   Net Debt   0.0 458 217 283 217 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e 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   0.0 290 497 648 614 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 71.2% 30.4% -5.2% -100.0% 0.0% 0.0%   Employees   0 1 1 3 2 0 0 0   Employee growth %   0.0% 0.0% 0.0% 200.0% -33.3% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 654 659 865 822 0 0 0   Balance sheet change%   0.0% 0.0% 0.7% 31.3% -5.0% -100.0% 0.0% 0.0%   Added value   0.0 -96.8 120.1 104.4 59.3 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 149 -91 -91 -55 -83 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 0.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e 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% -45.8% 15.0% 9.1% 2.2% 0.0% 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% -18.9% 10.8% 7.6% 1.6% 0.0% 0.0% 0.0%   ROI %   0.0% -28.6% 20.8% 21.0% 4.9% 0.0% 0.0% 0.0%   ROE %   0.0% -19.0% 5.2% 11.6% 6.6% 0.0% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Equity ratio %   0.0% -7.0% -2.2% 2.9% 3.2% 0.0% 0.0% 0.0%   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% -473.1% 180.8% 271.0% 376.1% 0.0% 0.0% 0.0%   Gearing %   0.0% -945.2% -1,684.6% 1,143.6% 834.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 9.8% 6.3% 2.1% 3.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Quick Ratio   0.0 0.1 0.1 0.2 0.2 0.0 0.0 0.0   Current Ratio   0.0 0.6 0.8 0.9 0.9 0.0 0.0 0.0   Cash and cash equivalent   0.0 6.7 34.2 1.5 4.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e 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 -282.9 -79.0 -52.5 -79.5 0.0 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  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -97 120 35 30 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -97 120 35 29 0 0 0   EBIT / employee   0 -133 74 20 7 0 0 0   Net earnings / employee   0 -124 34 13 1 0 0 0