Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMAGER LAGERHALLER 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.4% 1.4% 1.0% 1.6% 1.0% 12.6% 14.5% 14.5%   Credit score (0-100)   79 80 89 76 86 17 14 14   Credit rating   A A A A A BB BB BB   Credit limit (kDKK)   19.0 30.0 244.1 6.7 242.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   502 605 941 703 972 5,714 0.0 0.0   EBITDA   502 548 613 435 691 5,354 0.0 0.0   EBIT   272 309 373 194 451 5,124 0.0 0.0   Pre-tax profit (PTP)   22.5 -137.7 176.4 2.7 262.5 4,935.7 0.0 0.0   Net earnings   17.5 -107.5 137.5 1.7 204.0 3,945.8 0.0 0.0   Pre-tax profit without non-rec. items   22.5 -138 176 2.7 263 4,936 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   13,525 13,421 13,181 13,030 12,790 0.0 0.0 0.0   Shareholders equity total   3,222 3,114 3,252 3,253 3,457 7,403 403 403   Interest-bearing liabilities   9,404 9,590 9,227 8,916 8,588 424 0.0 0.0   Balance sheet total (assets)   13,607 14,153 14,063 14,165 13,821 10,324 403 403   Net Debt   9,404 9,089 8,549 7,961 7,788 -9,698 -403 -403     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   502 605 941 703 972 5,714 0.0 0.0   Gross profit growth   0.0% 20.5% 55.7% -25.3% 38.4% 487.6% -100.0% 0.0%   Employees   0 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)   13,607 14,153 14,063 14,165 13,821 10,324 403 403   Balance sheet change%   0.0% 4.0% -0.6% 0.7% -2.4% -25.3% -96.1% 0.0%   Added value   501.7 547.9 613.1 434.9 691.5 5,354.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12,691 275 -480 -391 -481 -12,483 -551 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   54.3% 51.0% 39.6% 27.6% 46.4% 89.7% 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 %   2.0% 2.2% 2.6% 1.4% 3.2% 42.4% 0.0% 0.0%   ROI %   2.0% 2.3% 2.7% 1.4% 3.4% 48.7% 0.0% 0.0%   ROE %   0.5% -3.4% 4.3% 0.1% 6.1% 72.7% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   23.7% 22.2% 23.3% 23.2% 25.3% 71.7% 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, %   1,874.7% 1,658.7% 1,394.3% 1,830.8% 1,126.8% -181.1% 0.0% 0.0%   Gearing %   291.9% 308.0% 283.8% 274.0% 248.4% 5.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 4.7% 2.1% 2.1% 2.2% 4.2% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.0 0.3 0.3 0.4 0.3 9.8 0.0 0.0   Current Ratio   0.0 0.3 0.3 0.4 0.3 9.8 0.0 0.0   Cash and cash equivalent   0.0 501.5 678.2 954.3 800.4 10,121.5 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   -2,301.3 -2,008.9 -1,976.0 -2,074.4 -2,113.5 9,265.5 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 548 613 435 692 5,354 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 548 613 435 691 5,354 0 0   EBIT / employee   0 309 373 194 451 5,124 0 0   Net earnings / employee   0 -107 138 2 204 3,946 0 0