Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CAM-TECH 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   1.0% 1.0% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 5.8% 3.2% 7.3% 3.0% 19.7% 19.7%   Credit score (0-100)   0 0 42 58 35 59 6 5   Credit rating   N/A N/A BBB BBB BBB BBB 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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 540 1,208 526 907 0.0 0.0   EBITDA   0.0 0.0 -904 227 -565 94.7 0.0 0.0   EBIT   0.0 0.0 -953 172 -626 56.5 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -967.4 185.8 -615.4 47.2 0.0 0.0   Net earnings   0.0 0.0 -786.8 142.6 -468.9 122.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -967 186 -615 47.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 237 207 118 79.8 0.0 0.0   Shareholders equity total   0.0 0.0 818 961 492 615 115 115   Interest-bearing liabilities   0.0 0.0 170 396 297 264 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,481 1,680 997 1,345 115 115   Net Debt   0.0 0.0 165 195 297 264 -115 -115     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 540 1,208 526 907 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 123.6% -56.4% 72.3% -100.0% 0.0%   Employees   0 0 4 3 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% -25.0% 0.0% -33.3% -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)   0 0 1,481 1,680 997 1,345 115 115   Balance sheet change%   0.0% 0.0% 0.0% 13.4% -40.7% 34.9% -91.5% 0.0%   Added value   0.0 0.0 -904.1 227.4 -570.1 94.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 188 -86 -150 -76 -80 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 (%)   0.0% 0.0% -176.4% 14.2% -118.8% 6.2% 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 %   0.0% 0.0% -64.4% 12.1% -44.9% 4.8% 0.0% 0.0%   ROI %   0.0% 0.0% -96.5% 16.1% -55.0% 6.8% 0.0% 0.0%   ROE %   0.0% 0.0% -96.2% 16.0% -64.6% 22.2% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 55.2% 57.2% 49.3% 45.7% 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, %   0.0% 0.0% -18.2% 85.9% -52.5% 278.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 20.8% 41.3% 60.3% 42.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 16.7% 2.2% 4.0% 3.3% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 1.9 2.2 1.7 1.7 0.0 0.0   Current Ratio   0.0 0.0 1.9 2.2 1.7 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 5.0 201.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 580.6 796.2 373.7 534.7 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -226 76 -190 47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -226 76 -188 47 0 0   EBIT / employee   0 0 -238 57 -209 28 0 0   Net earnings / employee   0 0 -197 48 -156 61 0 0