Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Carstens Køreskole Varde ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   0.0% 6.2% 5.6% 4.5% 5.1% 6.5% 18.4% 20.5%   Credit score (0-100)   0 39 42 46 42 36 7 1   Credit rating   N/A BB BB BB BB BB B C   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 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 158 170 132 234 126 0.0 0.0   EBITDA   0.0 158 170 132 198 89.2 0.0 0.0   EBIT   0.0 130 90.4 109 175 66.8 0.0 0.0   Pre-tax profit (PTP)   0.0 129.3 88.7 108.6 173.8 65.2 0.0 0.0   Net earnings   0.0 100.2 68.9 84.7 134.8 50.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 129 88.7 109 174 65.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   0.0 178 215 193 170 148 0.0 0.0   Shareholders equity total   0.0 201 170 186 236 173 72.7 72.7   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 325 339 332 343 267 72.7 72.7   Net Debt   0.0 -140 -95.3 -110 -166 -112 -72.7 -72.7     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   0.0 158 170 132 234 126 0.0 0.0   Gross profit growth   -100.0% 0.0% 7.8% -22.7% 77.6% -46.2% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   -100.0% 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)   0 325 339 332 343 267 73 73   Balance sheet change%   -100.0% 0.0% 4.4% -2.1% 3.2% -22.1% -72.8% 0.0%   Added value   0.0 129.9 90.4 109.1 175.2 66.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -206 150 -43 -45 -45 -45 -148 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   0.0% 82.3% 53.1% 83.0% 75.0% 53.2% 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 %   0.0% 40.0% 27.2% 32.5% 51.9% 21.9% 0.0% 0.0%   ROI %   0.0% 61.6% 46.7% 58.5% 78.3% 30.5% 0.0% 0.0%   ROE %   0.0% 49.9% 37.2% 47.7% 64.0% 24.8% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   0.0% 61.8% 50.0% 55.9% 68.8% 64.9% 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, %   0.0% -88.6% -56.0% -83.8% -83.8% -125.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.0 1.2 0.7 1.0 1.8 1.4 0.0 0.0   Current Ratio   0.0 1.2 0.7 1.0 1.8 1.4 0.0 0.0   Cash and cash equivalent   0.0 139.9 95.3 110.2 165.7 112.3 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   0.0 26.7 -45.6 -2.2 73.1 33.9 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  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 130 90 109 175 67 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 158 170 132 198 89 0 0   EBIT / employee   0 130 90 109 175 67 0 0   Net earnings / employee   0 100 69 85 135 51 0 0