Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HO AMBER 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  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   3.6% 3.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.6% 1.0% 0.6% 0.8% 5.5% 5.1%   Credit score (0-100)   0 0 98 88 97 93 41 42   Credit rating   N/A N/A AA A AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 4,780.2 2,544.5 4,502.2 3,990.2 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 20,754 16,669 12,818 10,075 0.0 0.0   EBITDA   0.0 0.0 3,651 3,382 3,166 1,891 0.0 0.0   EBIT   0.0 0.0 1,577 -99.8 1,656 612 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,825.2 -585.8 1,637.8 856.1 0.0 0.0   Net earnings   0.0 0.0 1,439.8 -679.1 838.9 586.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,825 -586 1,638 856 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 7,108 5,369 2,840 2,777 0.0 0.0   Shareholders equity total   0.0 0.0 43,674 42,995 43,834 44,420 10,920 10,920   Interest-bearing liabilities   0.0 0.0 25,646 24,227 26,817 37,480 0.0 0.0   Balance sheet total (assets)   0.0 0.0 76,983 76,877 77,684 88,121 10,920 10,920   Net Debt   0.0 0.0 23,986 23,461 26,737 37,284 -9,403 -9,403     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 20,754 16,669 12,818 10,075 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -19.7% -23.1% -21.4% -100.0% 0.0%   Employees   0 0 36 32 27 26 0 0   Employee growth %   0.0% 0.0% 0.0% -11.1% -15.6% -3.7% -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 76,983 76,877 77,684 88,121 10,920 10,920   Balance sheet change%   0.0% 0.0% 0.0% -0.1% 1.0% 13.4% -87.6% 0.0%   Added value   0.0 0.0 3,651.0 3,382.0 5,138.1 1,890.9 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 5,601 -5,560 -2,508 -1,585 -2,777 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 2.0 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% 7.6% -0.6% 12.9% 6.1% 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% 4.4% 1.6% 4.3% 2.9% 0.0% 0.0%   ROI %   0.0% 0.0% 4.8% 1.8% 4.8% 3.1% 0.0% 0.0%   ROE %   0.0% 0.0% 3.3% -1.6% 1.9% 1.3% 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% 56.7% 55.9% 56.4% 50.4% 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, %   0.0% 0.0% 657.0% 693.7% 844.6% 1,971.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 58.7% 56.3% 61.2% 84.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 11.9% 7.3% 6.6% 4.8% 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 1.2 1.4 1.5 1.4 0.0 0.0   Current Ratio   0.0 0.0 2.0 2.0 2.1 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,659.6 765.7 79.7 196.5 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 34,123.3 35,428.2 37,261.2 38,147.8 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 0 101 106 190 73 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 101 106 117 73 0 0   EBIT / employee   0 0 44 -3 61 24 0 0   Net earnings / employee   0 0 40 -21 31 23 0 0