Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fonden Amager Bakke 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 1.5% 0.3%   Bankruptcy risk   3.6% 1.5% 2.7% 12.0% 1.9% 12.5% 15.6% 16.6%   Credit score (0-100)   54 78 59 19 69 18 12 10   Credit rating   BBB A BBB BB A BB BB BB   Credit limit (kDKK)   0.0 133.9 0.0 -0.0 0.5 -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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 1,836 1,794 3,154 2,552 2,552 2,552   Gross profit   1,340 896 1,021 -5.1 801 -1,740 0.0 0.0   EBITDA   140 -311 -450 -326 446 -2,162 0.0 0.0   EBIT   140 -311 -3,473 -34,368 -1,527 -36,912 0.0 0.0   Pre-tax profit (PTP)   0.0 -352.1 -3,500.6 -34,390.0 -1,585.8 -36,840.7 0.0 0.0   Net earnings   0.0 -352.1 -3,500.6 -34,390.0 -1,585.8 -36,897.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -352 -3,501 -34,390 -1,586 -36,841 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   62,228 86,206 87,486 54,593 53,234 18,484 0.0 0.0   Shareholders equity total   300 33,406 35,156 766 -2,195 -39,092 -39,392 -39,392   Interest-bearing liabilities   51,105 53,778 51,105 60,605 60,605 60,605 39,392 39,392   Balance sheet total (assets)   93,497 88,728 89,485 64,370 63,695 26,661 0.0 0.0   Net Debt   24,975 53,749 49,381 52,461 51,660 53,709 39,392 39,392     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 1,836 1,794 3,154 2,552 2,552 2,552   Net sales growth   0.0% 0.0% 0.0% -2.3% 75.8% -19.1% 0.0% 0.0%   Gross profit   1,340 896 1,021 -5.1 801 -1,740 0.0 0.0   Gross profit growth   9.7% -33.1% 14.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 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)   93,497 88,728 89,485 64,370 63,695 26,661 0 0   Balance sheet change%   29.8% -5.1% 0.9% -28.1% -1.0% -58.1% -100.0% 0.0%   Added value   140.2 -310.6 -450.1 -326.3 32,514.8 -2,162.3 0.0 0.0   Added value %   0.0% 0.0% -24.5% -18.2% 1,030.9% -84.7% 0.0% 0.0%   Investments   42,399 23,978 -1,743 -66,935 -3,331 -69,500 -18,484 0   Net sales trend   0.0 0.0 0.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% -24.5% -18.2% 14.2% -84.7% 0.0% 0.0%   EBIT %   0.0% 0.0% -189.1% -1,915.4% -48.4% -1,446.4% 0.0% 0.0%   EBIT to gross profit (%)   10.5% -34.7% -340.0% 679,202.3% -190.5% 2,121.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -190.6% -1,916.6% -50.3% -1,445.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -26.0% -19.4% 12.3% -84.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -190.6% -1,916.6% -50.3% -1,443.6% 0.0% 0.0%   ROA %   0.2% -0.3% -3.9% -44.7% -2.3% -56.0% 0.0% 0.0%   ROI %   0.3% -0.4% -3.9% -45.1% -2.4% -57.9% 0.0% 0.0%   ROE %   0.0% -2.1% -10.2% -191.5% -4.9% -81.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   55.0% 95.2% 96.4% 95.3% 91.7% 80.7% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 2,830.0% 3,413.2% 2,014.2% 2,484.0% 1,543.6% 1,543.6%   Relative net indebtedness %   0.0% 0.0% 2,736.2% 2,959.3% 1,730.6% 2,213.7% 1,543.6% 1,543.6%   Net int. bear. debt to EBITDA, %   17,812.5% -17,304.2% -10,972.3% -16,078.1% 11,572.7% -2,483.9% 0.0% 0.0%   Gearing %   17,035.0% 161.0% 145.4% 7,915.8% -2,760.8% -155.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.1% 0.1% 0.0% 0.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.7 0.8 2.3 15.3 4.6 3.8 0.0 0.0   Current Ratio   0.7 0.8 2.3 15.3 4.6 3.8 0.0 0.0   Cash and cash equivalent   26,130.0 29.1 1,723.6 8,144.1 8,944.8 6,896.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 33.1 66.4 33.0 0.0 0.0 0.0   Trade creditors turnover (days)   40,931.5 160.5 139.9 41.6 291.9 149.3 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 108.8% 544.9% 331.7% 320.4% 0.0% 0.0%   Net working capital   -10,823.2 -594.8 1,136.0 9,139.6 8,161.9 6,014.8 -19,696.2 -19,696.2   Net working capital %   0.0% 0.0% 61.9% 509.4% 258.8% 235.7% -771.8% -771.8%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 1,836 1,794 0 0 0 0   Added value / employee   140 -311 -450 -326 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   140 -311 -450 -326 0 0 0 0   EBIT / employee   140 -311 -3,473 -34,368 0 0 0 0   Net earnings / employee   0 -352 -3,501 -34,390 0 0 0 0