Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASNÆS KØRESKOLE 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   2.5% 3.6% 3.1% 1.8% 1.7% 2.0% 10.7% 10.5%   Credit score (0-100)   63 54 57 70 73 67 23 23   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.4 1.4 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   615 619 590 619 575 415 0.0 0.0   EBITDA   208 219 234 289 322 206 0.0 0.0   EBIT   49.6 -3.4 68.4 208 219 106 0.0 0.0   Pre-tax profit (PTP)   24.8 -39.7 65.6 237.7 213.4 98.4 0.0 0.0   Net earnings   19.9 -30.5 62.4 196.8 171.1 79.0 0.0 0.0   Pre-tax profit without non-rec. items   24.8 -39.7 65.6 238 213 98.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   685 472 330 444 459 468 0.0 0.0   Shareholders equity total   519 434 441 582 703 772 647 647   Interest-bearing liabilities   660 575 494 453 404 328 0.0 0.0   Balance sheet total (assets)   1,359 1,130 1,103 1,334 1,259 1,262 647 647   Net Debt   531 480 324 107 136 49.3 -647 -647     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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   615 619 590 619 575 415 0.0 0.0   Gross profit growth   -5.0% 0.7% -4.7% 4.9% -7.2% -27.8% -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)   1,359 1,130 1,103 1,334 1,259 1,262 647 647   Balance sheet change%   32.9% -16.8% -2.4% 21.0% -5.6% 0.3% -48.8% 0.0%   Added value   207.7 218.8 234.3 288.6 298.9 205.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   213 -434 -309 34 -89 -91 -468 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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 (%)   8.1% -0.6% 11.6% 33.6% 38.0% 25.4% 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 %   6.3% -0.3% 8.4% 21.2% 18.8% 10.0% 0.0% 0.0%   ROI %   7.3% -0.3% 9.6% 26.2% 22.4% 11.0% 0.0% 0.0%   ROE %   3.8% -6.4% 14.3% 38.5% 26.6% 10.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   38.2% 38.4% 40.0% 43.6% 55.8% 61.1% 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, %   255.6% 219.4% 138.2% 37.0% 42.3% 24.0% 0.0% 0.0%   Gearing %   127.3% 132.5% 111.9% 77.9% 57.5% 42.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.2% 5.9% 5.2% 4.3% 7.0% 7.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.5 0.5 0.6 0.9 1.0 1.1 0.0 0.0   Current Ratio   0.5 0.5 0.6 0.9 1.0 1.1 0.0 0.0   Cash and cash equivalent   129.5 94.9 170.0 345.9 268.2 279.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -236.9 -250.7 -237.0 -53.4 12.6 30.0 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   208 219 234 289 299 206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   208 219 234 289 322 206 0 0   EBIT / employee   50 -3 68 208 219 106 0 0   Net earnings / employee   20 -31 62 197 171 79 0 0