Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMMINEX EMISSIONS TECHNOLOGY A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 19.2% 5.4% 5.1% 8.1% 8.9% 20.9% 20.9%   Credit score (0-100)   0 7 41 42 29 26 5 5   Credit rating   N/A B BBB BBB 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)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 21,899 12,032 14,196 8,343 4,675 4,675 4,675   Gross profit   0.0 -6,313 4,585 8,332 407 -293 0.0 0.0   EBITDA   0.0 -86,550 -390 4,778 -1,504 -2,005 0.0 0.0   EBIT   0.0 -86,550 -390 4,778 -1,504 -2,005 0.0 0.0   Pre-tax profit (PTP)   0.0 -91,893.0 -8,042.0 -1,995.0 -10,708.0 -17,824.0 0.0 0.0   Net earnings   0.0 -86,397.0 -8,042.0 -1,995.0 -10,487.0 -16,145.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -91,893 -8,042 -1,995 -10,708 -17,824 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 7,781 5,243 3,751 2,271 913 0.0 0.0   Shareholders equity total   0.0 -175,716 -183,759 -185,754 -196,241 -212,386 -232,712 -232,712   Interest-bearing liabilities   0.0 213,596 220,525 226,631 235,332 252,301 232,712 232,712   Balance sheet total (assets)   0.0 58,870 42,304 45,740 44,166 42,680 0.0 0.0   Net Debt   0.0 178,379 191,531 190,883 198,384 215,199 232,712 232,712     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 21,899 12,032 14,196 8,343 4,675 4,675 4,675   Net sales growth   0.0% 0.0% -45.1% 18.0% -41.2% -44.0% 0.0% 0.0%   Gross profit   0.0 -6,313 4,585 8,332 407 -293 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 81.7% -95.1% 0.0% 0.0% 0.0%   Employees   0 55 0 6 5 3 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% -16.7% -40.0% -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)   0 58,870 42,304 45,740 44,166 42,680 0 0   Balance sheet change%   0.0% 0.0% -28.1% 8.1% -3.4% -3.4% -100.0% 0.0%   Added value   0.0 -86,550.0 -390.0 4,778.0 -1,504.0 -2,005.0 0.0 0.0   Added value %   0.0% -395.2% -3.2% 33.7% -18.0% -42.9% 0.0% 0.0%   Investments   0 7,828 -2,585 -1,492 -1,480 -1,358 -913 0   Net sales trend   0.0 0.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% -395.2% -3.2% 33.7% -18.0% -42.9% 0.0% 0.0%   EBIT %   0.0% -395.2% -3.2% 33.7% -18.0% -42.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 1,371.0% -8.5% 57.3% -369.5% 684.3% 0.0% 0.0%   Net Earnings %   0.0% -394.5% -66.8% -14.1% -125.7% -345.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -394.5% -66.8% -14.1% -125.7% -345.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -419.6% -66.8% -14.1% -128.3% -381.3% 0.0% 0.0%   ROA %   0.0% -36.6% -0.2% 2.1% -0.6% -0.5% 0.0% 0.0%   ROI %   0.0% -39.7% -0.2% 2.1% -0.6% -0.5% 0.0% 0.0%   ROE %   0.0% -134.4% -14.7% -4.3% -22.1% -35.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% -73.2% -80.3% -79.3% -80.8% -82.7% -100.0% -100.0%   Relative indebtedness %   0.0% 1,071.2% 1,878.8% 1,630.7% 2,881.5% 5,456.0% 4,977.8% 4,977.8%   Relative net indebtedness %   0.0% 910.4% 1,637.9% 1,378.9% 2,438.7% 4,662.3% 4,977.8% 4,977.8%   Net int. bear. debt to EBITDA, %   0.0% -206.1% -49,110.5% 3,995.0% -13,190.4% -10,733.1% 0.0% 0.0%   Gearing %   0.0% -121.6% -120.0% -122.0% -119.9% -118.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.7% 3.5% 3.0% 4.0% 6.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 2.4 10.2 24.5 0.2 0.2 0.0 0.0   Current Ratio   0.0 2.6 11.2 25.1 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 35,217.0 28,994.0 35,748.0 36,948.0 37,102.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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 64.6 50.7 62.6 39.5 35.6 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% 233.1% 308.0% 295.8% 502.2% 893.4% 0.0% 0.0%   Net working capital   0.0 31,529.0 33,763.0 40,313.0 -195,692.0 -210,973.0 -116,356.0 -116,356.0   Net working capital %   0.0% 144.0% 280.6% 284.0% -2,345.6% -4,512.8% -2,488.9% -2,488.9%   1000.0 Employee efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 398 0 2,366 1,669 1,558 0 0   Added value / employee   0 -1,574 0 796 -301 -668 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -1,574 0 796 -301 -668 0 0   EBIT / employee   0 -1,574 0 796 -301 -668 0 0   Net earnings / employee   0 -1,571 0 -333 -2,097 -5,382 0 0