Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VOLVO CAR DENMARK A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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% 2.9% 2.9%   Bankruptcy risk   0.7% 2.4% 2.5% 2.5% 2.3% 2.1% 21.9% 21.9%   Credit score (0-100)   95 64 62 61 64 66 4 4   Credit rating   AA BBB BBB BBB BBB A B B   Credit limit (mDKK)   12.9 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 1.0 Income statement (mDKK)  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   1,221 1,461 1,347 1,583 1,912 1,937 1,937 1,937   Gross profit   69.9 64.2 61.5 67.8 31.0 38.8 0.0 0.0   EBITDA   6.3 7.5 6.4 6.4 7.7 13.3 0.0 0.0   EBIT   6.3 7.5 6.4 6.4 7.2 12.9 0.0 0.0   Pre-tax profit (PTP)   5.7 4.8 4.0 4.5 7.3 12.9 0.0 0.0   Net earnings   4.4 4.8 4.0 4.5 5.7 10.0 0.0 0.0   Pre-tax profit without non-rec. items   5.7 7.5 6.4 6.4 7.3 12.9 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   5.7 0.0 0.0 0.0 1.2 0.7 0.0 0.0   Shareholders equity total   44.5 44.9 48.9 29.4 29.5 30.0 0.1 0.1   Interest-bearing liabilities   145 0.0 0.0 0.0 389 305 0.0 0.0   Balance sheet total (assets)   249 365 405 518 531 436 0.1 0.1   Net Debt   -12.6 0.0 0.0 0.0 -69.2 40.0 -0.1 -0.1     See the entire balance sheet 1.0 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   1,221 1,461 1,347 1,583 1,912 1,937 1,937 1,937   Net sales growth   44.7% 19.6% -7.8% 17.5% 20.8% 1.3% 0.0% 0.0%   Gross profit   69.9 64.2 61.5 67.8 31.0 38.8 0.0 0.0   Gross profit growth   22.9% -8.2% -4.2% 10.3% -54.3% 25.3% -100.0% 0.0%   Employees   38 31 19 23 21 22 0 0   Employee growth %   11.8% -18.4% -38.7% 21.1% -8.7% 4.8% -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)   249 365 405 518 531 436 0 0   Balance sheet change%   8.1% 46.5% 10.9% 28.0% 2.4% -17.8% -100.0% 0.0%   Added value   6.3 7.5 6.4 6.4 7.2 13.3 0.0 0.0   Added value %   0.5% 0.5% 0.5% 0.4% 0.4% 0.7% 0.0% 0.0%   Investments   -11 -6 0 0 1 -1 -1 0   Net sales trend   2.0 3.0 -1.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   0.5% 0.5% 0.5% 0.4% 0.4% 0.7% 0.0% 0.0%   EBIT %   0.5% 0.5% 0.5% 0.4% 0.4% 0.7% 0.0% 0.0%   EBIT to gross profit (%)   9.0% 11.6% 10.4% 9.5% 23.4% 33.1% 0.0% 0.0%   Net Earnings %   0.4% 0.3% 0.3% 0.3% 0.3% 0.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.4% 0.3% 0.3% 0.3% 0.3% 0.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.5% 0.5% 0.5% 0.4% 0.4% 0.7% 0.0% 0.0%   ROA %   2.7% 2.4% 1.7% 1.4% 1.7% 3.8% 0.0% 0.0%   ROI %   3.6% 2.7% 1.7% 1.4% 1.3% 2.4% 0.0% 0.0%   ROE %   8.4% 10.8% 8.4% 11.5% 19.3% 33.5% 0.0% 0.0%   1.0 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 %   17.9% 100.0% 100.0% 100.0% 25.1% 32.1% 100.0% 100.0%   Relative indebtedness %   16.7% 0.0% 0.0% 0.0% 4.0% 3.3% 0.0% 0.0%   Relative net indebtedness %   3.8% 0.0% 0.0% 0.0% -20.0% -10.4% -0.0% -0.0%   Net int. bear. debt to EBITDA, %   -200.5% 0.0% 0.0% 0.0% -901.8% 300.9% 0.0% 0.0%   Gearing %   326.6% 0.0% 0.0% 0.0% 1,321.6% 1,015.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.0% 0.0% 0.0% 0.7% 1.6% 0.0% 0.0%   1.0 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   1.0 0.0 0.0 0.0 7.4 8.9 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 7.6 9.3 0.0 0.0   Cash and cash equivalent   157.8 0.0 0.0 0.0 458.6 264.9 0.0 0.0   1.0 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)   13.6 0.0 0.0 0.0 7.4 8.3 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 3.5 4.9 0.0 0.0   Current assets / Net sales %   19.8% 0.0% 0.0% 0.0% 27.6% 22.4% 0.0% 0.0%   Net working capital   38.2 0.0 0.0 0.0 459.3 387.6 0.0 0.0   Net working capital %   3.1% 0.0% 0.0% 0.0% 24.0% 20.0% 0.0% 0.0%   1.0 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   32 47 71 69 91 88 0 0   Added value / employee   0 0 0 0 0 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1 0 0   EBIT / employee   0 0 0 0 0 1 0 0   Net earnings / employee   0 0 0 0 0 0 0 0