Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLL BILER - AALESTRUP MOTOR CO. 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   5.8% 4.2% 3.6% 2.9% 3.9% 4.2% 9.8% 9.6%   Credit score (0-100)   41 48 51 58 49 48 25 26   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   577 1,760 1,675 1,823 1,703 1,666 0.0 0.0   EBITDA   -144 31.1 264 508 322 198 0.0 0.0   EBIT   -144 -171 64.9 216 68.3 -6.3 0.0 0.0   Pre-tax profit (PTP)   -157.9 -182.0 74.1 219.8 73.4 0.7 0.0 0.0   Net earnings   -123.5 -142.0 58.2 172.1 57.8 1.0 0.0 0.0   Pre-tax profit without non-rec. items   -158 -182 74.1 220 73.4 0.7 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   806 770 760 627 472 364 0.0 0.0   Shareholders equity total   1,985 1,843 1,901 2,073 1,981 1,982 1,782 1,782   Interest-bearing liabilities   783 0.0 0.0 0.0 186 71.6 0.0 0.0   Balance sheet total (assets)   3,442 2,633 2,565 2,698 2,824 2,801 1,782 1,782   Net Debt   -25.6 -508 -581 -545 -374 -401 -1,782 -1,782     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   577 1,760 1,675 1,823 1,703 1,666 0.0 0.0   Gross profit growth   -42.1% 204.9% -4.8% 8.8% -6.6% -2.2% -100.0% 0.0%   Employees   4 4 3 3 3 3 0 0   Employee growth %   0.0% 0.0% -25.0% 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)   3,442 2,633 2,565 2,698 2,824 2,801 1,782 1,782   Balance sheet change%   -7.2% -23.5% -2.6% 5.2% 4.7% -0.8% -36.4% 0.0%   Added value   -144.0 31.1 264.1 508.4 360.9 198.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -121 -238 -209 -426 -409 -312 -364 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 1.0 2.0 3.0 -1.0 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 (%)   -25.0% -9.7% 3.9% 11.8% 4.0% -0.4% 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 %   -3.8% -5.5% 2.9% 8.6% 2.7% 0.1% 0.0% 0.0%   ROI %   -4.7% -7.2% 4.0% 11.4% 3.4% 0.2% 0.0% 0.0%   ROE %   -5.7% -7.4% 3.1% 8.7% 2.9% 0.0% 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 %   57.7% 70.0% 74.1% 76.8% 70.2% 70.8% 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, %   17.8% -1,636.5% -219.9% -107.2% -116.3% -202.6% 0.0% 0.0%   Gearing %   39.4% 0.0% 0.0% 0.0% 9.4% 3.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.9% 0.0% 0.0% 0.0% 2.5% 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   0.7 1.1 1.6 2.0 0.9 1.0 0.0 0.0   Current Ratio   1.8 2.4 2.7 3.5 2.9 3.1 0.0 0.0   Cash and cash equivalent   808.3 508.3 580.7 544.8 560.0 472.9 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   1,182.4 1,067.1 1,130.5 1,464.6 1,537.7 1,635.2 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   -36 8 88 169 120 66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -36 8 88 169 107 66 0 0   EBIT / employee   -36 -43 22 72 23 -2 0 0   Net earnings / employee   -31 -35 19 57 19 0 0 0