Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMINODAN 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   22.8% 21.4% 7.1% 3.6% 7.7% 15.4% 20.6% 20.4%   Credit score (0-100)   4 5 34 51 31 12 5 5   Credit rating   B B BBB BBB BB BB 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -515 -292 1,003 1,371 1,610 503 0.0 0.0   EBITDA   -797 -641 425 703 594 -697 0.0 0.0   EBIT   -797 -646 420 697 589 -702 0.0 0.0   Pre-tax profit (PTP)   -820.5 -702.0 393.1 629.1 360.9 -724.2 0.0 0.0   Net earnings   -728.3 -651.2 393.1 595.1 275.8 -565.4 0.0 0.0   Pre-tax profit without non-rec. items   -820 -702 393 629 361 -724 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   27.0 21.6 16.2 10.8 5.4 0.0 0.0 0.0   Shareholders equity total   -394 -510 -117 478 754 -211 -336 -336   Interest-bearing liabilities   468 498 374 0.6 0.0 427 336 336   Balance sheet total (assets)   675 134 496 920 3,843 623 0.0 0.0   Net Debt   447 498 374 -182 -77.8 376 336 336     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -515 -292 1,003 1,371 1,610 503 0.0 0.0   Gross profit growth   0.0% 43.4% 0.0% 36.7% 17.4% -68.8% -100.0% 0.0%   Employees   1 1 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 50.0% 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)   675 134 496 920 3,843 623 0 0   Balance sheet change%   -82.1% -80.2% 270.5% 85.6% 317.7% -83.8% -100.0% 0.0%   Added value   -797.2 -640.6 425.3 702.9 593.9 -696.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   27 -11 -11 -11 -11 -11 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   154.9% 221.5% 41.9% 50.9% 36.6% -139.7% 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 %   -32.7% -75.4% 69.5% 91.9% 25.0% -29.7% 0.0% 0.0%   ROI %   -185.1% -133.4% 94.2% 133.3% 74.0% -98.7% 0.0% 0.0%   ROE %   -147.8% -161.0% 124.9% 122.2% 44.7% -82.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -36.8% -79.2% -19.1% 54.2% 20.4% -25.3% -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, %   -56.1% -77.8% 87.9% -25.9% -13.1% -54.0% 0.0% 0.0%   Gearing %   -118.8% -97.8% -320.3% 0.1% 0.0% -202.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.9% 11.6% 9.9% 40.2% 81,293.9% 14.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.6 0.2 0.9 3.6 1.4 0.9 0.0 0.0   Current Ratio   0.6 0.2 0.9 3.1 1.4 0.9 0.0 0.0   Cash and cash equivalent   20.5 0.0 0.0 182.9 77.8 50.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -420.6 -528.4 -80.7 619.4 1,028.2 -88.7 -168.0 -168.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -797 -641 213 351 198 -232 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -797 -641 213 351 198 -232 0 0   EBIT / employee   -797 -646 210 349 196 -234 0 0   Net earnings / employee   -728 -651 197 298 92 -188 0 0