Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARMIGA HOLDING 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   0.8% 0.8% 1.4% 0.7% 0.5% 0.6% 8.2% 8.2%   Credit score (0-100)   94 93 79 95 98 95 30 30   Credit rating   AA AA A AA AA AA BB BB   Credit limit (kDKK)   674.4 909.3 118.7 1,939.4 2,720.1 3,168.8 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 0 0 0 0 0 0   Gross profit   -6.9 -6.9 -7.0 -9.6 -35.6 -83.0 0.0 0.0   EBITDA   -6.9 -6.9 -7.0 -9.6 -35.6 -83.0 0.0 0.0   EBIT   -6.9 -6.9 -7.0 -9.6 -35.6 -94.3 0.0 0.0   Pre-tax profit (PTP)   2,522.1 3,053.2 2,693.8 7,563.3 6,641.8 5,373.1 0.0 0.0   Net earnings   2,518.6 3,054.8 2,695.3 7,521.3 6,789.2 5,755.1 0.0 0.0   Pre-tax profit without non-rec. items   2,522 3,053 2,694 7,563 6,642 5,373 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   0.0 0.0 0.0 0.0 1,089 1,643 0.0 0.0   Shareholders equity total   7,721 10,667 13,252 20,660 27,335 32,973 9,926 9,926   Interest-bearing liabilities   10.2 10.2 140 5,496 536 0.0 0.0 0.0   Balance sheet total (assets)   7,765 11,155 13,392 26,201 27,955 33,079 9,926 9,926   Net Debt   10.2 10.2 140 303 -2,950 -1,570 -9,926 -9,926     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 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   -6.9 -6.9 -7.0 -9.6 -35.6 -83.0 0.0 0.0   Gross profit growth   -1.7% -0.2% -1.8% -37.2% -271.1% -133.2% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   7,765 11,155 13,392 26,201 27,955 33,079 9,926 9,926   Balance sheet change%   46.0% 43.7% 20.1% 95.6% 6.7% 18.3% -70.0% 0.0%   Added value   -6.9 -6.9 -7.0 -9.6 -35.6 -83.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,031 -535 364 -4,671 26,843 -17,840 -1,643 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -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% 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% 113.6% 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 %   38.6% 32.3% 21.9% 38.2% 27.5% 23.3% 0.0% 0.0%   ROI %   38.7% 33.2% 22.4% 38.2% 27.5% 23.3% 0.0% 0.0%   ROE %   38.7% 33.2% 22.5% 44.4% 28.3% 19.1% 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 %   99.4% 95.6% 99.0% 78.9% 97.8% 99.7% 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, %   -149.2% -148.9% -2,000.8% -3,155.8% 8,288.2% 1,892.0% 0.0% 0.0%   Gearing %   0.1% 0.1% 1.1% 26.6% 2.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.9% 46.1% 0.0% 0.0% 26.5% 644.5% 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   3.2 1.0 0.0 0.9 6.1 58.9 0.0 0.0   Current Ratio   3.2 1.0 0.0 0.9 6.1 58.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5,193.0 3,485.5 1,570.4 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 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   95.8 -22.2 -138.3 -5,532.3 385.7 5,912.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0