Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ATLAS PROPERTY MANAGEMENT A/S 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% 0.9% 0.9%   Bankruptcy risk   1.9% 9.8% 11.7% 4.8% 4.0% 9.6% 17.1% 16.8%   Credit score (0-100)   72 26 20 43 49 24 10 10   Credit rating   A BB BB BBB BBB BB BB BB   Credit limit (kDKK)   1.2 -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 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   4,623 1,077 817 1,457 1,264 696 0.0 0.0   EBITDA   510 -2,490 -741 271 214 -199 0.0 0.0   EBIT   510 -2,493 -765 264 214 -199 0.0 0.0   Pre-tax profit (PTP)   502.6 -2,513.8 -897.5 226.1 209.7 -197.4 0.0 0.0   Net earnings   388.7 -1,962.5 -701.0 176.0 162.5 -154.9 0.0 0.0   Pre-tax profit without non-rec. items   503 -2,514 -898 226 210 -197 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 30.8 6.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,178 -784 -1,485 291 453 298 -302 -302   Interest-bearing liabilities   113 2,701 4,869 162 61.4 0.0 302 302   Balance sheet total (assets)   2,843 2,115 4,267 1,922 798 464 0.0 0.0   Net Debt   -1,920 2,595 4,810 -832 -464 -256 302 302     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   4,623 1,077 817 1,457 1,264 696 0.0 0.0   Gross profit growth   47.4% -76.7% -24.2% 78.3% -13.3% -45.0% -100.0% 0.0%   Employees   4 4 1 1 1 1 0 0   Employee growth %   100.0% 0.0% -75.0% 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)   2,843 2,115 4,267 1,922 798 464 0 0   Balance sheet change%   50.1% -25.6% 101.8% -55.0% -58.5% -41.9% -100.0% 0.0%   Added value   509.8 -2,490.2 -741.2 271.0 220.6 -198.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 28 -48 -13 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   3.0 -1.0 -2.0 1.0 2.0 -1.0 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 (%)   11.0% -231.4% -93.7% 18.1% 16.9% -28.6% 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 %   21.6% -86.8% -17.7% 7.3% 15.7% -31.3% 0.0% 0.0%   ROI %   39.6% -124.7% -20.2% 10.6% 44.2% -48.6% 0.0% 0.0%   ROE %   39.5% -119.2% -22.0% 7.7% 43.7% -41.2% 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 %   41.4% -27.0% -25.8% 15.1% 59.6% 64.4% -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, %   -376.7% -104.2% -648.9% -307.0% -217.0% 128.7% 0.0% 0.0%   Gearing %   9.6% -344.5% -327.8% 55.7% 13.6% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 1.5% 3.5% 2.2% 3.8% 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   1.7 0.7 0.7 1.2 2.6 2.8 0.0 0.0   Current Ratio   1.7 0.7 0.7 1.2 2.3 2.8 0.0 0.0   Cash and cash equivalent   2,033.6 106.6 59.5 993.9 525.6 255.7 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   1,095.7 -904.6 -1,491.8 290.8 453.3 298.4 -150.8 -150.8   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   127 -623 -741 271 221 -199 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   127 -623 -741 271 214 -199 0 0   EBIT / employee   127 -623 -765 264 214 -199 0 0   Net earnings / employee   97 -491 -701 176 162 -155 0 0