Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Atla.ai 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  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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   13.6% 15.7% 12.9% 9.6% 10.0% 22.6% 16.6% 16.6%   Credit score (0-100)   18 13 18 24 24 3 10 10   Credit rating   BB BB BB BB BB B 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   11 0 0 0 0 0 0 0   Gross profit   5.8 121 482 95.3 134 -75.7 0.0 0.0   EBITDA   5.8 121 482 93.5 -86.4 -286 0.0 0.0   EBIT   5.8 121 472 86.8 -96.4 -296 0.0 0.0   Pre-tax profit (PTP)   5.8 120.9 465.3 82.3 -101.7 -296.4 0.0 0.0   Net earnings   4.5 94.3 362.4 64.6 -81.0 -228.7 0.0 0.0   Pre-tax profit without non-rec. items   5.8 121 465 82.3 -102 -296 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 39.9 33.3 23.3 13.3 0.0 0.0   Shareholders equity total   16.5 111 338 403 292 63.1 23.1 23.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 75.0 0.0 0.0   Balance sheet total (assets)   17.8 142 443 526 345 175 23.1 23.1   Net Debt   -17.8 -141 -329 -493 -177 62.1 -23.1 -23.1     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   11 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5.8 121 482 95.3 134 -75.7 0.0 0.0   Gross profit growth   0.0% 1,988.2% 297.8% -80.2% 40.1% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 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)   18 142 443 526 345 175 23 23   Balance sheet change%   0.0% 695.3% 213.0% 18.8% -34.4% -49.4% -86.8% 0.0%   Added value   5.8 121.2 482.1 93.5 -89.8 -286.4 0.0 0.0   Added value %   52.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 30 -13 -20 -20 -13 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 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 %   52.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   52.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 97.9% 91.0% -72.2% 391.6% 0.0% 0.0%   Net Earnings %   41.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   41.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   52.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   32.6% 152.1% 161.5% 17.9% -22.1% -113.9% 0.0% 0.0%   ROI %   35.1% 190.3% 210.3% 23.4% -27.8% -137.8% 0.0% 0.0%   ROE %   27.4% 148.1% 161.4% 17.4% -23.3% -128.9% 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 %   92.8% 78.3% 76.3% 76.5% 84.5% 36.1% 100.0% 100.0%   Relative indebtedness %   11.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -150.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -306.8% -116.8% -68.3% -527.7% 204.4% -21.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 118.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.3% 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   13.9 4.6 3.8 4.0 5.5 0.6 0.0 0.0   Current Ratio   13.9 4.6 3.8 4.0 5.5 0.6 0.0 0.0   Cash and cash equivalent   17.8 141.5 329.2 493.1 176.7 12.9 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 %   161.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   16.5 110.8 298.3 369.5 238.9 -47.4 0.0 0.0   Net working capital %   150.2% 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   0 0 0 0 0 -286 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -286 0 0   EBIT / employee   0 0 0 0 0 -296 0 0   Net earnings / employee   0 0 0 0 0 -229 0 0