Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Connected Cars A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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% 0.4%   Bankruptcy risk   11.4% 11.7% 9.1% 15.4% 8.8% 3.9% 18.0% 16.7%   Credit score (0-100)   23 22 28 12 26 50 1 1   Credit rating   BB BB BB BB BB BBB B BB   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)  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   0 0 0 0 0 0 0 0   Gross profit   -6,557 -19,117 -18,184 -7,603 8,862 13,454 0.0 0.0   EBITDA   -15,968 -37,770 -45,162 -35,398 -23,580 -5,169 0.0 0.0   EBIT   -15,968 -37,803 -45,228 -35,493 -23,668 -5,770 0.0 0.0   Pre-tax profit (PTP)   -16,172.0 -38,549.0 -46,772.0 -36,332.0 -24,121.0 -7,070.0 0.0 0.0   Net earnings   -12,618.0 -30,072.0 -36,402.0 -27,219.0 -17,617.0 -4,432.0 0.0 0.0   Pre-tax profit without non-rec. items   -16,172 -38,549 -46,772 -36,332 -24,121 -7,070 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   0.0 86.0 258 274 151 2,501 0.0 0.0   Shareholders equity total   2,382 -27,690 -34,092 -26,311 6,072 1,640 -19,847 -19,847   Interest-bearing liabilities   33,615 58,566 54,174 45,239 13,010 43,201 19,847 19,847   Balance sheet total (assets)   38,141 37,417 29,257 43,188 37,814 74,468 0.0 0.0   Net Debt   33,615 58,566 54,174 45,239 13,010 43,201 19,847 19,847     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   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   -6,557 -19,117 -18,184 -7,603 8,862 13,454 0.0 0.0   Gross profit growth   0.0% -191.6% 4.9% 58.2% 0.0% 51.8% -100.0% 0.0%   Employees   10 25 36 44 48 52 0 0   Employee growth %   0.0% 150.0% 44.0% 22.2% 9.1% 8.3% -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)   38,141 37,417 29,257 43,188 37,814 74,468 0 0   Balance sheet change%   0.0% -1.9% -21.8% 47.6% -12.4% 96.9% -100.0% 0.0%   Added value   -15,968.0 -37,803.0 -45,228.0 -35,493.0 -23,668.0 -5,770.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 53 106 2,065 2,504 23,412 -29,023 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  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 %   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 (%)   243.5% 197.7% 248.7% 466.8% -267.1% -42.9% 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 %   -41.7% -73.2% -70.4% -53.0% -43.9% -10.1% 0.0% 0.0%   ROI %   -44.1% -79.9% -80.2% -70.8% -73.1% -16.2% 0.0% 0.0%   ROE %   -72.6% -151.1% -109.2% -75.1% -71.5% -114.9% 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 %   6.2% -42.5% -53.8% -37.9% 16.1% 2.2% -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, %   -210.5% -155.1% -120.0% -127.8% -55.2% -835.8% 0.0% 0.0%   Gearing %   1,411.2% -211.5% -158.9% -171.9% 214.3% 2,634.2% -100.0% 1,984,700.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.7% 2.8% 2.3% 2.0% 5.1% 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   0.3 0.2 0.2 0.2 0.1 0.3 0.0 0.0   Current Ratio   1.1 0.6 0.5 0.6 1.2 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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)   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   2,382.0 -27,776.0 -34,350.0 -23,632.0 5,593.0 -16,551.0 -9,923.5 -9,923.5   Net working capital %   0.0% 0.0% 0.0% 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   -1,597 -1,512 -1,256 -807 -493 -111 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,597 -1,511 -1,255 -805 -491 -99 0 0   EBIT / employee   -1,597 -1,512 -1,256 -807 -493 -111 0 0   Net earnings / employee   -1,262 -1,203 -1,011 -619 -367 -85 0 0