Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMAGER BOLIG 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% 2.1% 2.1%   Bankruptcy risk   3.5% 3.8% 2.9% 11.0% 12.4% 5.0% 15.4% 15.4%   Credit score (0-100)   55 52 58 21 18 43 13 13   Credit rating   BBB BBB BBB BB BB BBB 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)  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   2,021 1,875 2,414 1,095 197 546 0.0 0.0   EBITDA   64.9 27.2 404 -334 -263 542 0.0 0.0   EBIT   34.0 -5.3 352 -365 -329 542 0.0 0.0   Pre-tax profit (PTP)   39.1 12.7 337.7 -385.7 -339.3 533.9 0.0 0.0   Net earnings   25.3 11.3 261.6 -300.9 -265.9 414.6 0.0 0.0   Pre-tax profit without non-rec. items   39.1 12.7 338 -386 -339 534 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   181 149 96.9 65.6 0.0 0.0 0.0 0.0   Shareholders equity total   1,801 1,813 1,474 173 -92.5 322 197 197   Interest-bearing liabilities   0.8 0.8 0.0 170 319 324 0.0 0.0   Balance sheet total (assets)   3,267 2,524 3,200 1,512 350 925 197 197   Net Debt   -959 -734 -1,394 -466 264 -445 -197 -197     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   2,021 1,875 2,414 1,095 197 546 0.0 0.0   Gross profit growth   -10.8% -7.2% 28.8% -54.6% -82.0% 177.3% -100.0% 0.0%   Employees   5 5 5 4 2 0 0 0   Employee growth %   0.0% 0.0% 0.0% -20.0% -50.0% -100.0% 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)   3,267 2,524 3,200 1,512 350 925 197 197   Balance sheet change%   10.9% -22.7% 26.8% -52.7% -76.9% 164.7% -78.7% 0.0%   Added value   64.9 27.2 404.4 -334.0 -297.3 541.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -62 -65 -104 -63 -131 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 1.0 -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 (%)   1.7% -0.3% 14.6% -33.4% -167.0% 99.3% 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 %   1.5% 0.7% 13.0% -14.9% -32.8% 80.3% 0.0% 0.0%   ROI %   2.7% 1.2% 20.6% -41.6% -101.6% 110.7% 0.0% 0.0%   ROE %   1.4% 0.6% 15.9% -36.5% -101.7% 123.5% 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 %   71.1% 73.8% 47.5% 11.8% -22.9% 41.3% 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, %   -1,477.7% -2,703.1% -344.8% 139.4% -100.3% -82.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 98.3% -344.4% 100.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   103.2% 1,029.3% 81.4% 8.6% 1.2% 0.1% 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   3.8 3.3 1.7 0.9 0.6 1.8 0.0 0.0   Current Ratio   1.9 3.0 1.6 0.9 0.6 1.4 0.0 0.0   Cash and cash equivalent   959.5 735.0 1,394.4 635.9 54.8 769.6 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   1,348.7 1,392.4 1,121.6 -134.9 -181.2 239.9 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   13 5 81 -83 -149 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   13 5 81 -83 -132 0 0 0   EBIT / employee   7 -1 70 -91 -164 0 0 0   Net earnings / employee   5 2 52 -75 -133 0 0 0