Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BK Autohjælp 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   4.2% 2.2% 2.8% 2.4% 4.8% 2.5% 11.8% 11.8%   Credit score (0-100)   49 65 58 63 44 62 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   137 324 460 191 108 331 0.0 0.0   EBITDA   72.6 259 396 106 -2.5 204 0.0 0.0   EBIT   30.0 217 354 78.3 -63.7 142 0.0 0.0   Pre-tax profit (PTP)   26.0 212.4 348.1 67.4 -66.9 136.9 0.0 0.0   Net earnings   -37.7 216.5 366.6 52.1 -52.2 106.1 0.0 0.0   Pre-tax profit without non-rec. items   26.0 212 348 67.4 -66.9 137 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   89.1 46.5 5.0 211 217 156 0.0 0.0   Shareholders equity total   441 549 805 744 578 684 484 484   Interest-bearing liabilities   0.0 0.0 0.0 0.0 13.3 12.9 0.0 0.0   Balance sheet total (assets)   511 679 866 792 646 790 484 484   Net Debt   -289 -377 -651 -341 -174 -362 -484 -484     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   137 324 460 191 108 331 0.0 0.0   Gross profit growth   228.9% 136.0% 41.9% -58.6% -43.6% 208.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   511 679 866 792 646 790 484 484   Balance sheet change%   -17.1% 32.9% 27.7% -8.6% -18.4% 22.3% -38.8% 0.0%   Added value   72.6 259.4 395.5 106.2 -35.7 203.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -85 -85 -83 178 -55 -122 -156 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 -1.0 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 (%)   21.8% 66.8% 76.9% 41.1% -59.2% 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 %   5.3% 36.5% 45.8% 9.4% -8.9% 19.8% 0.0% 0.0%   ROI %   5.9% 43.8% 52.3% 10.1% -9.5% 22.1% 0.0% 0.0%   ROE %   -7.4% 43.8% 54.1% 6.7% -7.9% 16.8% 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 %   86.3% 80.9% 93.0% 94.0% 89.4% 86.5% 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, %   -398.6% -145.3% -164.6% -320.6% 7,093.5% -177.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 2.3% 1.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 48.3% 41.5% 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   5.7 4.7 13.4 11.6 6.3 6.0 0.0 0.0   Current Ratio   5.7 4.7 13.4 11.6 6.3 6.0 0.0 0.0   Cash and cash equivalent   289.4 377.0 651.0 340.5 187.5 375.0 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   328.0 475.1 754.1 503.0 360.9 528.2 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   73 259 396 106 -36 204 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 259 396 106 -2 204 0 0   EBIT / employee   30 217 354 78 -64 142 0 0   Net earnings / employee   -38 217 367 52 -52 106 0 0