Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Auto Tech 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.6% 1.8% 2.4% 2.4% 2.2% 1.9% 11.6% 11.6%   Credit score (0-100)   77 71 62 63 65 70 21 21   Credit rating   A A BBB BBB BBB A BB BB   Credit limit (kDKK)   16.0 1.6 0.0 0.0 0.2 1.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,746 3,861 3,621 4,116 4,589 5,765 0.0 0.0   EBITDA   800 1,098 920 1,089 1,522 2,566 0.0 0.0   EBIT   413 608 421 595 919 2,469 0.0 0.0   Pre-tax profit (PTP)   386.7 560.7 380.4 557.1 856.0 2,372.0 0.0 0.0   Net earnings   309.5 437.1 296.3 433.1 733.0 1,889.5 0.0 0.0   Pre-tax profit without non-rec. items   387 561 380 557 856 2,372 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   3,710 3,716 3,580 3,703 3,171 3,516 0.0 0.0   Shareholders equity total   4,431 3,257 3,054 3,487 3,520 3,909 2,059 2,059   Interest-bearing liabilities   1,571 1,552 1,414 1,280 1,404 998 0.0 0.0   Balance sheet total (assets)   7,473 6,536 5,679 5,867 5,825 6,912 2,059 2,059   Net Debt   478 966 655 -29.8 -750 -1,536 -2,059 -2,059     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   3,746 3,861 3,621 4,116 4,589 5,765 0.0 0.0   Gross profit growth   6.5% 3.1% -6.2% 13.7% 11.5% 25.6% -100.0% 0.0%   Employees   0 0 0 0 4 6 0 0   Employee growth %   -100.0% 0.0% 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)   7,473 6,536 5,679 5,867 5,825 6,912 2,059 2,059   Balance sheet change%   3.7% -12.5% -13.1% 3.3% -0.7% 18.7% -70.2% 0.0%   Added value   799.6 1,098.5 920.3 1,089.2 1,412.8 2,565.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -450 -748 -898 -633 -1,508 248 -3,516 0   Net sales trend   0.0 0.0 0.0 0.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   11.0% 15.8% 11.6% 14.5% 20.0% 42.8% 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 %   6.0% 8.7% 6.9% 10.3% 15.8% 39.1% 0.0% 0.0%   ROI %   6.9% 10.7% 8.7% 12.4% 18.7% 53.1% 0.0% 0.0%   ROE %   7.2% 11.4% 9.4% 13.2% 20.9% 50.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   59.3% 49.8% 53.8% 59.4% 60.4% 56.6% 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, %   59.7% 88.0% 71.2% -2.7% -49.3% -59.9% 0.0% 0.0%   Gearing %   35.5% 47.6% 46.3% 36.7% 39.9% 25.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.0% 2.8% 2.8% 5.0% 9.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.0 1.2 1.3 1.7 2.3 1.5 0.0 0.0   Current Ratio   2.0 1.2 1.3 1.8 2.3 1.6 0.0 0.0   Cash and cash equivalent   1,093.8 585.4 758.8 1,309.6 2,154.0 2,533.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,315.3 348.2 370.0 781.3 1,498.0 1,264.7 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 353 428 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 381 428 0 0   EBIT / employee   0 0 0 0 230 411 0 0   Net earnings / employee   0 0 0 0 183 315 0 0