Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AT Construction 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   19.7% 6.3% 6.4% 4.1% 3.6% 7.2% 19.6% 19.6%   Credit score (0-100)   8 39 39 50 52 32 5 5   Credit rating   B BBB 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   67.0 624 1,089 1,851 1,037 1,187 0.0 0.0   EBITDA   25.0 74.0 76.0 394 239 55.6 0.0 0.0   EBIT   25.0 74.0 76.0 394 239 55.6 0.0 0.0   Pre-tax profit (PTP)   28.0 76.0 78.0 394.0 245.0 53.5 0.0 0.0   Net earnings   21.0 59.0 60.0 307.0 187.0 26.7 0.0 0.0   Pre-tax profit without non-rec. items   28.0 76.0 78.0 394 245 53.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   71.0 130 111 418 393 214 164 164   Interest-bearing liabilities   0.0 126 126 126 0.0 0.0 0.0 0.0   Balance sheet total (assets)   119 513 756 1,296 1,176 851 164 164   Net Debt   -119 -43.0 -181 -299 -665 -359 -164 -164     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   67.0 624 1,089 1,851 1,037 1,187 0.0 0.0   Gross profit growth   0.0% 831.3% 74.5% 70.0% -44.0% 14.4% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   119 513 756 1,296 1,176 851 164 164   Balance sheet change%   0.0% 331.1% 47.4% 71.4% -9.3% -27.6% -80.8% 0.0%   Added value   25.0 74.0 76.0 394.0 239.0 55.6 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 0 0 0 0 0 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   37.3% 11.9% 7.0% 21.3% 23.0% 4.7% 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 %   23.5% 24.1% 12.3% 38.6% 21.0% 5.5% 0.0% 0.0%   ROI %   39.4% 46.5% 31.6% 101.4% 55.3% 18.3% 0.0% 0.0%   ROE %   29.6% 58.7% 49.8% 116.1% 46.1% 8.8% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   59.7% 25.3% 14.7% 32.3% 33.4% 25.1% 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, %   -476.0% -58.1% -238.2% -75.9% -278.2% -645.2% 0.0% 0.0%   Gearing %   0.0% 96.9% 113.5% 30.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.6% 22.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   2.5 0.9 0.9 1.3 1.3 1.0 0.0 0.0   Current Ratio   2.5 0.9 0.9 1.3 1.3 1.0 0.0 0.0   Cash and cash equivalent   119.0 169.0 307.0 425.0 665.0 358.5 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   71.0 -40.0 -59.0 248.0 223.0 30.3 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   13 37 38 197 120 28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   13 37 38 197 120 28 0 0   EBIT / employee   13 37 38 197 120 28 0 0   Net earnings / employee   11 30 30 154 94 13 0 0