Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKANDINAVISK AUTO IMPORT ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8%   Bankruptcy risk   6.7% 4.9% 8.6% 5.7% 5.1% 3.9% 23.0% 14.0%   Credit score (0-100)   38 46 30 42 43 48 1 2   Credit rating   BB BB B BB BB BB C 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 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   502 519 339 12.0 213 179 0.0 0.0   EBITDA   170 242 82.7 -90.0 50.0 53.5 0.0 0.0   EBIT   79.0 158 0.3 -91.0 34.0 27.9 0.0 0.0   Pre-tax profit (PTP)   8.0 7.0 -41.9 1.0 6.0 -4.3 0.0 0.0   Net earnings   6.0 -6.0 -33.6 -41.0 5.0 -4.1 0.0 0.0   Pre-tax profit without non-rec. items   8.0 7.0 -41.9 1.0 6.0 -4.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Tangible assets total   705 637 554 115 167 143 0.0 0.0   Shareholders equity total   231 225 191 150 154 150 25.3 25.3   Interest-bearing liabilities   2,058 2,112 854 1,572 1,694 1,450 0.0 0.0   Balance sheet total (assets)   4,444 3,801 3,010 2,200 2,339 1,995 25.3 25.3   Net Debt   1,772 2,081 831 1,511 1,584 1,017 -25.3 -25.3     See the entire balance sheet 1000.0 Volume  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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   502 519 339 12.0 213 179 0.0 0.0   Gross profit growth   -6.3% 3.4% -34.7% -96.5% 1,675.0% -15.8% -100.0% 0.0%   Employees   2,000 2 2 2 2 1 0 0   Employee growth %   0.0% -99.9% 0.0% 0.0% 0.0% -50.0% -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)   4,444 3,801 3,010 2,200 2,339 1,995 25 25   Balance sheet change%   0.9% -14.5% -20.8% -26.9% 6.3% -14.7% -98.7% 0.0%   Added value   79.0 158.0 0.3 -91.0 34.0 27.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -185 -152 -165 -440 36 -50 -143 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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 (%)   15.7% 30.4% 0.1% -758.3% 16.0% 15.5% 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 %   2.3% 3.8% 0.3% 1.5% 1.5% 1.3% 0.0% 0.0%   ROI %   3.1% 4.8% 0.4% 2.3% 1.6% 1.4% 0.0% 0.0%   ROE %   2.6% -2.6% -16.2% -24.1% 3.3% -2.7% 0.0% 0.0%   1000.0 Solidity  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Equity ratio %   5.2% 5.9% 6.3% 6.8% 6.6% 7.5% 100.0% 50.0%   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, %   1,042.4% 859.9% 1,004.2% -1,678.9% 3,168.0% 1,901.7% 0.0% 0.0%   Gearing %   890.9% 938.7% 447.5% 1,048.0% 1,100.0% 964.4% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 7.2% 3.5% 3.2% 1.7% 2.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Quick Ratio   0.3 0.1 0.1 0.1 0.2 0.3 0.0 0.0   Current Ratio   1.2 1.2 1.0 1.3 1.2 1.2 0.0 0.0   Cash and cash equivalent   286.0 31.0 23.0 61.0 110.0 432.2 0.0 0.0   1000.0 Capital use efficiency  2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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   507.0 569.0 -32.3 435.0 287.0 307.2 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 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 79 0 -46 17 28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 121 41 -45 25 53 0 0   EBIT / employee   0 79 0 -46 17 28 0 0   Net earnings / employee   0 -3 -17 -21 3 -4 0 0