Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ATOMIT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   4.7% 6.0% 7.1% 9.7% 15.0% 10.2% 21.0% 21.0%   Credit score (0-100)   47 39 33 24 13 24 5 5   Credit rating   BBB BBB BBB BB BB BB 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   1,235 906 992 0 0 0 0 0   Gross profit   1,181 834 942 1,290 487 733 0.0 0.0   EBITDA   407 49.5 157 506 -297 349 0.0 0.0   EBIT   407 49.5 157 506 -297 349 0.0 0.0   Pre-tax profit (PTP)   396.1 50.2 155.3 502.1 -296.7 346.7 0.0 0.0   Net earnings   308.1 39.0 120.4 390.3 -296.7 326.7 0.0 0.0   Pre-tax profit without non-rec. items   396 50.2 155 502 -297 347 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   433 164 245 515 128 455 30.0 30.0   Interest-bearing liabilities   397 0.9 10.0 70.6 122 0.0 0.0 0.0   Balance sheet total (assets)   1,124 584 502 927 332 653 30.0 30.0   Net Debt   -333 -326 -222 -335 -210 -379 -30.0 -30.0     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   1,235 906 992 0 0 0 0 0   Net sales growth   10.6% -26.7% 9.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,181 834 942 1,290 487 733 0.0 0.0   Gross profit growth   10.0% -29.4% 12.9% 37.0% -62.2% 50.4% -100.0% 0.0%   Employees   1 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)   1,124 584 502 927 332 653 30 30   Balance sheet change%   29.3% -48.0% -14.0% 84.6% -64.2% 96.5% -95.4% 0.0%   Added value   406.5 49.5 157.2 505.7 -297.1 348.9 0.0 0.0   Added value %   32.9% 5.5% 15.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 -1.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 -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 %   32.9% 5.5% 15.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   32.9% 5.5% 15.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   34.4% 5.9% 16.7% 39.2% -60.9% 47.6% 0.0% 0.0%   Net Earnings %   24.9% 4.3% 12.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   24.9% 4.3% 12.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   32.1% 5.5% 15.7% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   40.8% 5.9% 28.9% 70.8% -47.1% 71.1% 0.0% 0.0%   ROI %   59.9% 10.1% 74.8% 120.2% -70.9% 99.1% 0.0% 0.0%   ROE %   74.3% 13.1% 58.8% 102.6% -92.2% 112.0% 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 %   38.5% 28.1% 48.8% 55.6% 38.6% 69.7% 100.0% 100.0%   Relative indebtedness %   56.0% 46.4% 25.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -3.1% 10.4% 2.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -81.9% -658.0% -141.0% -66.2% 70.6% -108.5% 0.0% 0.0%   Gearing %   91.7% 0.5% 4.1% 13.7% 95.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 0.1% 34.9% 8.9% 0.0% 5.0% 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   1.6 1.4 2.0 2.3 1.6 3.3 0.0 0.0   Current Ratio   1.6 1.4 2.0 2.3 1.6 3.3 0.0 0.0   Cash and cash equivalent   729.7 326.4 231.6 405.1 332.0 378.6 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)   116.4 38.5 99.6 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 %   91.0% 64.5% 50.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   433.1 164.0 245.4 515.3 128.3 455.0 0.0 0.0   Net working capital %   35.1% 18.1% 24.7% 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   1,235 906 992 0 0 0 0 0   Added value / employee   407 49 157 506 -297 349 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   407 49 157 506 -297 349 0 0   EBIT / employee   407 49 157 506 -297 349 0 0   Net earnings / employee   308 39 120 390 -297 327 0 0