Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AC AMAGER 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   3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1%   Bankruptcy risk   3.0% 2.8% 3.2% 7.9% 2.6% 3.1% 9.9% 9.7%   Credit score (0-100)   59 61 55 30 61 56 25 26   Credit rating   BBB BBB BBB BB BBB 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   1,092 1,633 1,065 1,620 1,173 1,005 0.0 0.0   EBITDA   151 1,014 151 692 271 99.4 0.0 0.0   EBIT   85.9 852 138 683 231 22.4 0.0 0.0   Pre-tax profit (PTP)   15.6 743.3 121.9 672.0 218.4 12.4 0.0 0.0   Net earnings   11.2 599.0 78.6 517.9 184.9 8.7 0.0 0.0   Pre-tax profit without non-rec. items   15.6 743 122 672 218 12.4 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   1,494 21.9 8.8 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   428 1,027 1,050 1,568 1,696 1,646 1,460 1,460   Interest-bearing liabilities   1,992 338 24.1 2.7 3.2 0.6 0.0 0.0   Balance sheet total (assets)   2,843 1,725 1,529 1,986 1,911 1,851 1,460 1,460   Net Debt   1,992 338 -571 -366 -165 -49.9 -1,460 -1,460     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   1,092 1,633 1,065 1,620 1,173 1,005 0.0 0.0   Gross profit growth   -12.1% 49.6% -34.8% 52.1% -27.6% -14.3% -100.0% 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)   2,843 1,725 1,529 1,986 1,911 1,851 1,460 1,460   Balance sheet change%   0.8% -39.3% -11.4% 29.9% -3.8% -3.1% -21.1% 0.0%   Added value   151.3 1,014.3 150.7 692.2 239.9 99.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -107 -1,634 -26 -18 -40 -77 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 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 (%)   7.9% 52.2% 12.9% 42.2% 19.7% 2.2% 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 %   3.0% 37.3% 8.5% 38.9% 11.9% 1.2% 0.0% 0.0%   ROI %   3.7% 45.0% 11.3% 51.6% 14.1% 1.3% 0.0% 0.0%   ROE %   2.6% 82.3% 7.6% 39.6% 11.3% 0.5% 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 %   15.5% 62.5% 68.7% 79.0% 88.7% 88.9% 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, %   1,316.9% 33.4% -379.0% -52.9% -60.8% -50.2% 0.0% 0.0%   Gearing %   465.4% 33.0% 2.3% 0.2% 0.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 9.4% 8.6% 85.3% 436.2% 524.0% 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   0.3 0.3 1.8 1.5 0.9 0.8 0.0 0.0   Current Ratio   1.1 2.6 3.5 5.2 9.5 9.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 595.1 368.9 168.1 50.5 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   146.1 1,037.8 1,080.4 1,603.1 1,542.8 1,491.2 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   151 1,014 151 692 240 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   151 1,014 151 692 271 99 0 0   EBIT / employee   86 852 138 683 231 22 0 0   Net earnings / employee   11 599 79 518 185 9 0 0