Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LJ Auto Ingstrup 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  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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   5.9% 5.0% 3.4% 5.2% 3.3% 3.4% 11.8% 11.8%   Credit score (0-100)   41 44 52 42 54 54 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB 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)  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   1,688 1,717 1,775 2,350 2,287 2,770 0.0 0.0   EBITDA   311 265 467 350 668 700 0.0 0.0   EBIT   183 165 287 176 499 456 0.0 0.0   Pre-tax profit (PTP)   6.1 37.0 175.1 61.1 363.3 290.5 0.0 0.0   Net earnings   -4.0 31.8 136.2 46.6 281.9 217.6 0.0 0.0   Pre-tax profit without non-rec. items   6.1 37.0 175 61.1 363 290 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   2,434 2,340 2,481 2,495 2,580 2,488 0.0 0.0   Shareholders equity total   163 195 331 378 660 878 528 528   Interest-bearing liabilities   2,666 2,436 2,164 1,994 2,313 2,308 0.0 0.0   Balance sheet total (assets)   3,484 3,411 3,689 3,327 3,929 4,168 528 528   Net Debt   2,659 2,430 2,157 1,992 2,304 2,288 -528 -528     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,688 1,717 1,775 2,350 2,287 2,770 0.0 0.0   Gross profit growth   11.5% 1.7% 3.4% 32.4% -2.7% 21.2% -100.0% 0.0%   Employees   4 4 4 7 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 75.0% -28.6% 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)   3,484 3,411 3,689 3,327 3,929 4,168 528 528   Balance sheet change%   -4.0% -2.1% 8.1% -9.8% 18.1% 6.1% -87.3% 0.0%   Added value   311.3 265.4 466.9 350.3 673.4 699.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -429 -195 -38 -160 -84 -336 -2,488 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 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 (%)   10.8% 9.6% 16.2% 7.5% 21.8% 16.5% 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 %   5.1% 4.8% 8.1% 5.0% 13.8% 11.3% 0.0% 0.0%   ROI %   6.2% 5.9% 10.4% 6.5% 17.5% 14.3% 0.0% 0.0%   ROE %   -2.4% 17.8% 51.7% 13.1% 54.3% 28.3% 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 %   4.7% 5.7% 9.0% 11.4% 16.8% 21.1% 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, %   854.4% 915.5% 462.1% 568.8% 344.9% 327.1% 0.0% 0.0%   Gearing %   1,631.7% 1,247.9% 653.0% 527.5% 350.5% 263.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 5.0% 4.9% 5.5% 6.3% 7.2% 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   0.4 0.4 0.3 0.4 0.4 0.4 0.0 0.0   Current Ratio   0.9 0.9 0.8 0.6 0.8 0.9 0.0 0.0   Cash and cash equivalent   6.3 5.9 6.7 1.5 8.5 19.3 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   -156.0 -178.1 -331.0 -510.2 -419.7 -283.8 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   78 66 117 50 135 140 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   78 66 117 50 134 140 0 0   EBIT / employee   46 41 72 25 100 91 0 0   Net earnings / employee   -1 8 34 7 56 44 0 0