Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMAGER KRYDDERURTER ApS

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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5%   Bankruptcy risk   14.8% 34.0% 16.1% 5.8% 15.5% 11.2% 14.9% 14.8%   Credit score (0-100)   16 1 12 40 11 21 13 2   Credit rating   B C B BB B B 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)  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   2,459 -167 125 404 245 -17.0 0.0 0.0   EBITDA   -440 -2,385 -1,018 390 -1,925 -17.0 0.0 0.0   EBIT   -580 -2,395 -1,018 390 -1,925 -17.0 0.0 0.0   Pre-tax profit (PTP)   -637.0 -2,602.0 -1,233.0 410.0 -1,952.5 -893.4 0.0 0.0   Net earnings   -620.0 -2,594.0 -1,233.0 417.0 -1,952.5 -893.4 0.0 0.0   Pre-tax profit without non-rec. items   -637 -2,602 -1,233 382 -1,952 -893 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   247 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,523 -1,056 -8.0 410 -1,543 -2,436 -2,641 -2,641   Interest-bearing liabilities   2,312 279 221 0.0 2,334 0.0 2,641 2,641   Balance sheet total (assets)   4,397 1,929 631 724 1,078 3.9 0.0 0.0   Net Debt   2,136 221 111 -16.0 2,316 -1.6 2,641 2,641     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   2,459 -167 125 404 245 -17.0 0.0 0.0   Gross profit growth   65.7% 0.0% 0.0% 223.2% -39.5% 0.0% 0.0% 0.0%   Employees   11 11 3 3 3 3 0 0   Employee growth %   0.0% 0.0% -72.7% 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)   4,397 1,929 631 724 1,078 4 0 0   Balance sheet change%   -5.6% -56.1% -67.3% 14.7% 48.9% -99.6% -100.0% 0.0%   Added value   -440.0 -2,385.0 -1,018.0 390.0 -1,924.8 -17.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -280 -257 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 1.0 -1.0 -2.0 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 (%)   -23.6% 1,434.1% -814.4% 96.5% -787.1% 100.0% 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 %   -8.3% -53.7% -54.0% 57.2% -110.4% 32.5% 0.0% 0.0%   ROI %   -22.6% -178.4% -362.2% 116.2% -137.8% -65.4% 0.0% 0.0%   ROE %   -13.7% -82.0% -96.3% 80.1% -262.4% -165.1% 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 %   -25.7% -35.4% -1.3% 56.6% -58.9% -99.8% -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, %   -485.5% -9.3% -10.9% -4.1% -120.3% 9.6% 0.0% 0.0%   Gearing %   -151.8% -26.4% -2,762.5% 0.0% -151.3% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 16.3% 102.0% 7.2% 0.9% 9.1% 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   0.9 0.5 0.7 0.8 0.4 0.0 0.0 0.0   Current Ratio   1.0 0.6 0.7 0.8 0.4 0.0 0.0 0.0   Cash and cash equivalent   176.0 58.0 110.0 16.0 17.7 1.6 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   -20.0 -1,250.0 -161.0 -71.0 -1,468.6 -2,436.1 -1,320.6 -1,320.6   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 -217 -339 130 -642 -6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -40 -217 -339 130 -642 -6 0 0   EBIT / employee   -53 -218 -339 130 -642 -6 0 0   Net earnings / employee   -56 -236 -411 139 -651 -298 0 0