Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Din Auto Hjælp ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9%   Bankruptcy risk   12.7% 12.0% 6.8% 2.8% 1.9% 2.5% 15.7% 15.3%   Credit score (0-100)   20 21 37 59 69 62 2 2   Credit rating   BB BB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.7 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   1,654 1,794 904 0 0 0 0 0   Gross profit   302 287 192 1,179 1,840 2,671 0.0 0.0   EBITDA   118 76.9 42.9 888 970 1,671 0.0 0.0   EBIT   61.5 7.3 21.9 801 932 1,637 0.0 0.0   Pre-tax profit (PTP)   61.4 7.2 21.5 798.4 919.7 1,629.9 0.0 0.0   Net earnings   47.9 5.7 21.5 622.8 717.3 1,271.3 0.0 0.0   Pre-tax profit without non-rec. items   61.4 7.2 21.5 798 920 1,630 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   87.3 33.8 185 138 104 69.2 0.0 0.0   Shareholders equity total   123 112 133 673 1,390 1,904 409 409   Interest-bearing liabilities   95.0 113 226 336 132 111 0.0 0.0   Balance sheet total (assets)   291 284 453 1,481 2,032 2,742 409 409   Net Debt   -36.4 -76.4 44.9 -832 -1,268 -829 -409 -409     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   1,654 1,794 904 0 0 0 0 0   Net sales growth   28.3% 8.4% -49.6% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   302 287 192 1,179 1,840 2,671 0.0 0.0   Gross profit growth   -33.4% -5.0% -33.1% 513.4% 56.1% 45.2% -100.0% 0.0%   Employees   0 0 0 0 0 4 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)   291 284 453 1,481 2,032 2,742 409 409   Balance sheet change%   -20.7% -2.6% 59.8% 226.9% 37.2% 34.9% -85.1% 0.0%   Added value   61.5 7.3 21.9 801.4 931.9 1,636.8 0.0 0.0   Added value %   3.7% 0.4% 2.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -79 -123 130 -132 -72 -69 -69 0   Net sales trend   2.0 3.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   7.2% 4.3% 4.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   3.7% 0.4% 2.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   20.3% 2.5% 11.4% 68.0% 50.7% 61.3% 0.0% 0.0%   Net Earnings %   2.9% 0.3% 2.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   6.3% 4.2% 4.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   3.7% 0.4% 2.4% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   18.7% 2.5% 5.9% 82.9% 53.0% 68.6% 0.0% 0.0%   ROI %   25.6% 3.3% 7.5% 117.1% 73.6% 92.5% 0.0% 0.0%   ROE %   46.3% 4.8% 17.5% 154.5% 69.5% 77.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   42.4% 39.5% 29.4% 45.4% 68.4% 69.4% 100.0% 50.0%   Relative indebtedness %   10.1% 9.6% 35.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   2.2% -1.0% 15.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -30.7% -99.4% 104.6% -93.7% -130.8% -49.6% 0.0% 0.0%   Gearing %   77.0% 101.2% 169.3% 50.0% 9.5% 5.8% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.1% 0.2% 1.1% 5.2% 5.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.1 1.5 1.9 2.5 3.2 3.3 0.0 0.0   Current Ratio   1.2 1.5 2.1 2.8 3.5 3.5 0.0 0.0   Cash and cash equivalent   131.3 189.7 181.0 1,168.0 1,400.6 939.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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)   4.7 9.6 25.9 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   12.3% 13.9% 21.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   36.1 78.2 99.7 834.7 1,291.5 1,818.7 0.0 0.0   Net working capital %   2.2% 4.4% 11.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 409 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 418 0 0   EBIT / employee   0 0 0 0 0 409 0 0   Net earnings / employee   0 0 0 0 0 318 0 0