Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ART TO ART 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   9.5% 12.9% 9.2% 13.7% 13.8% 23.1% 17.2% 17.2%   Credit score (0-100)   28 19 28 16 15 3 9 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   39.6 70.1 53.8 19.1 26.1 -1.4 0.0 0.0   EBITDA   39.6 70.1 53.8 19.1 26.1 -21.8 0.0 0.0   EBIT   39.6 70.1 53.8 19.1 26.1 -21.8 0.0 0.0   Pre-tax profit (PTP)   35.6 69.3 50.8 1.3 25.9 -22.0 0.0 0.0   Net earnings   35.6 69.3 50.8 1.3 25.9 -55.0 0.0 0.0   Pre-tax profit without non-rec. items   35.6 69.3 50.8 1.3 25.9 -22.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 4.5 4.5 0.0 0.0   Shareholders equity total   -12.8 56.5 107 109 135 79.6 -45.4 -45.4   Interest-bearing liabilities   49.8 45.2 0.3 1.3 0.0 0.3 45.4 45.4   Balance sheet total (assets)   46.2 114 125 120 148 89.2 0.0 0.0   Net Debt   44.2 -22.2 -87.6 -81.4 -99.8 -84.4 45.4 45.4     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   39.6 70.1 53.8 19.1 26.1 -1.4 0.0 0.0   Gross profit growth   0.0% 77.2% -23.3% -64.5% 36.5% 0.0% 0.0% 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)   46 114 125 120 148 89 0 0   Balance sheet change%   0.0% 146.0% 10.0% -4.2% 23.9% -39.9% -100.0% 0.0%   Added value   39.6 70.1 53.8 19.1 26.1 -21.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 5 0 -5 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 1,569.0% 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 %   67.1% 81.3% 45.1% 2.0% 19.8% -18.4% 0.0% 0.0%   ROI %   79.4% 92.5% 51.4% 2.2% 21.7% -20.3% 0.0% 0.0%   ROE %   77.0% 135.0% 62.0% 1.2% 21.3% -51.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -21.7% 49.8% 85.9% 90.8% 90.8% 89.2% -100.0% -100.0%   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, %   111.6% -31.7% -162.9% -426.3% -382.9% 387.4% 0.0% 0.0%   Gearing %   -388.8% 80.0% 0.3% 1.2% 0.0% 0.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.1% 1.6% 13.1% 137.7% 97.7% 175.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.8 2.0 6.9 10.5 10.5 8.8 0.0 0.0   Current Ratio   0.8 2.0 7.1 10.8 10.5 8.8 0.0 0.0   Cash and cash equivalent   5.7 67.5 87.9 82.7 99.8 84.7 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -12.8 56.5 107.3 108.6 130.1 75.1 -22.7 -22.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   40 70 54 19 26 -22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   40 70 54 19 26 -22 0 0   EBIT / employee   40 70 54 19 26 -22 0 0   Net earnings / employee   36 69 51 1 26 -55 0 0