Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Auto-Mow 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   8.1% 6.1% 2.0% 1.5% 1.5% 1.4% 8.8% 8.6%   Credit score (0-100)   31 38 67 75 75 78 28 29   Credit rating   BB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.6 31.1 34.6 53.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   495 3,675 5,346 8,343 7,590 7,126 0.0 0.0   EBITDA   480 2,273 2,385 3,415 1,756 1,413 0.0 0.0   EBIT   480 2,268 2,317 3,295 1,633 1,289 0.0 0.0   Pre-tax profit (PTP)   460.8 2,270.3 2,293.1 3,231.9 1,373.5 1,143.9 0.0 0.0   Net earnings   357.8 1,734.3 1,759.8 2,492.8 1,023.0 843.9 0.0 0.0   Pre-tax profit without non-rec. items   461 2,270 2,293 3,232 1,374 1,144 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 162 577 456 382 390 0.0 0.0   Shareholders equity total   408 2,142 3,902 6,395 5,418 6,262 6,212 6,212   Interest-bearing liabilities   246 0.0 107 2,208 2,326 4,432 0.0 0.0   Balance sheet total (assets)   794 3,567 7,976 10,996 10,688 11,833 6,212 6,212   Net Debt   40.6 -1,299 -1,483 1,915 1,909 3,147 -6,212 -6,212     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   495 3,675 5,346 8,343 7,590 7,126 0.0 0.0   Gross profit growth   0.0% 641.7% 45.5% 56.1% -9.0% -6.1% -100.0% 0.0%   Employees   0 2 6 8 9 9 0 0   Employee growth %   0.0% 0.0% 200.0% 33.3% 12.5% 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)   794 3,567 7,976 10,996 10,688 11,833 6,212 6,212   Balance sheet change%   0.0% 349.5% 123.6% 37.9% -2.8% 10.7% -47.5% 0.0%   Added value   480.1 2,273.2 2,384.8 3,415.4 1,752.5 1,412.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 157 346 -240 -198 -116 -390 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   96.9% 61.7% 43.3% 39.5% 21.5% 18.1% 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 %   60.5% 104.3% 40.1% 34.9% 15.1% 12.7% 0.0% 0.0%   ROI %   73.4% 162.2% 72.0% 51.4% 19.9% 15.5% 0.0% 0.0%   ROE %   87.7% 136.0% 58.2% 48.4% 17.3% 14.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   51.4% 60.0% 48.9% 58.2% 50.7% 52.9% 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, %   8.4% -57.1% -62.2% 56.1% 108.7% 222.8% 0.0% 0.0%   Gearing %   60.4% 0.0% 2.7% 34.5% 42.9% 70.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.7% 3.9% 35.4% 7.0% 11.5% 8.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.2 2.9 1.6 0.8 0.6 1.1 0.0 0.0   Current Ratio   2.8 3.8 2.2 2.9 2.1 2.2 0.0 0.0   Cash and cash equivalent   205.9 1,298.8 1,590.0 293.0 416.9 1,284.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   510.8 2,448.7 4,010.8 6,784.3 5,304.4 6,027.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 1,137 397 427 195 157 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,137 397 427 195 157 0 0   EBIT / employee   0 1,134 386 412 181 143 0 0   Net earnings / employee   0 867 293 312 114 94 0 0