Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bilcom Leasing 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   14.6% 18.2% 3.9% 4.4% 8.6% 7.5% 11.5% 11.2%   Credit score (0-100)   15 9 50 46 28 31 21 22   Credit rating   BB B BBB BBB BB BB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   82 68 0 0 0 0 0 0   Gross profit   -192 -316 -21.0 -20.9 1,101 4.2 0.0 0.0   EBITDA   -563 -525 -21.0 -20.9 1,101 4.2 0.0 0.0   EBIT   -563 -525 -21.0 -20.9 1,101 4.2 0.0 0.0   Pre-tax profit (PTP)   26.6 48.9 59.2 87.4 144.2 165.3 0.0 0.0   Net earnings   20.8 38.2 45.7 87.3 144.2 141.0 0.0 0.0   Pre-tax profit without non-rec. items   26.6 48.9 59.2 87.4 144 165 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   410 448 494 581 725 750 435 435   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,472 6,624 8,701 8,476 9,129 10,639 435 435   Net Debt   -493 -0.2 -4,144 -3,476 -2,849 -4,071 -435 -435     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   82 68 0 0 0 0 0 0   Net sales growth   157.3% -17.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -192 -316 -21.0 -20.9 1,101 4.2 0.0 0.0   Gross profit growth   -61.2% -65.0% 93.4% 0.5% 0.0% -99.6% -100.0% 0.0%   Employees   0 0 0 0 0 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)   8,472 6,624 8,701 8,476 9,129 10,639 435 435   Balance sheet change%   6.3% -21.8% 31.4% -2.6% 7.7% 16.5% -95.9% 0.0%   Added value   -563.1 -524.8 -21.0 -20.9 1,101.2 4.2 0.0 0.0   Added value %   -683.9% -773.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   -683.9% -773.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -683.9% -773.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   293.6% 165.9% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   25.2% 56.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   25.2% 56.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   32.3% 72.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   6.7% 12.0% 9.9% 11.0% 17.7% 18.1% 0.0% 0.0%   ROI %   137.7% 211.3% 160.5% 175.9% 239.1% 242.7% 0.0% 0.0%   ROE %   5.2% 8.9% 9.7% 16.2% 22.1% 19.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   4.8% 6.8% 5.7% 6.9% 7.9% 7.0% 100.0% 100.0%   Relative indebtedness %   9,791.7% 9,099.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   9,193.3% 9,098.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   87.5% 0.0% 19,718.2% 16,630.7% -258.8% -97,660.8% 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 1.1 1.1 1.1 1.1 1.1 0.0 0.0   Current Ratio   1.1 1.1 1.1 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   492.7 0.2 4,143.6 3,476.0 2,849.5 4,071.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 %   10,289.7% 9,759.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   410.0 448.2 -3,337.5 -2,188.3 -2,044.1 -3,307.0 0.0 0.0   Net working capital %   498.0% 660.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 4 0 0   EBIT / employee   0 0 0 0 0 4 0 0   Net earnings / employee   0 0 0 0 0 141 0 0