Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABP AutoTech A/S 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 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   1.4% 3.2% 7.8% 29.7% 1.7% 2.6% 9.8% 9.8%   Credit score (0-100)   80 57 31 1 73 61 25 25   Credit rating   A BBB BB C A BBB BB BB   Credit limit (kDKK)   12.0 0.0 0.0 0.0 2.0 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   0 0 0 0 0 0 0 0   Gross profit   1,163 861 792 -27.7 36.3 362 0.0 0.0   EBITDA   274 68.5 244 -29.0 36.3 362 0.0 0.0   EBIT   267 11.6 244 -29.0 36.3 362 0.0 0.0   Pre-tax profit (PTP)   264.5 7.6 240.9 -36.8 30.8 338.9 0.0 0.0   Net earnings   203.7 10.4 507.2 -109.3 30.8 338.2 0.0 0.0   Pre-tax profit without non-rec. items   264 7.6 241 -36.8 30.8 339 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   27.1 20.3 0.0 0.0 1,282 2,863 0.0 0.0   Shareholders equity total   965 976 1,483 1,374 1,405 1,743 1,243 1,243   Interest-bearing liabilities   656 848 6.8 0.0 437 537 0.0 0.0   Balance sheet total (assets)   2,443 2,486 1,569 1,403 1,862 3,380 1,243 1,243   Net Debt   148 288 -1,093 -637 341 475 -1,243 -1,243     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   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   1,163 861 792 -27.7 36.3 362 0.0 0.0   Gross profit growth   6.1% -26.0% -8.0% 0.0% 0.0% 897.6% -100.0% 0.0%   Employees   3 2 1 1 1 0 0 0   Employee growth %   0.0% -33.3% -50.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,443 2,486 1,569 1,403 1,862 3,380 1,243 1,243   Balance sheet change%   30.0% 1.8% -36.9% -10.6% 32.7% 81.5% -63.2% 0.0%   Added value   274.0 68.5 244.4 -29.0 36.3 361.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   20 -114 -471 0 1,282 1,581 -2,863 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 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 %   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 (%)   23.0% 1.4% 30.9% 104.6% 100.0% 100.0% 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 %   12.4% 0.5% 12.1% -2.0% 2.2% 13.8% 0.0% 0.0%   ROI %   16.6% 0.6% 14.3% -2.0% 2.3% 17.6% 0.0% 0.0%   ROE %   23.6% 1.1% 41.3% -7.7% 2.2% 21.5% 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 %   39.5% 39.3% 94.5% 97.9% 75.4% 51.6% 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, %   54.1% 419.7% -447.0% 2,196.0% 939.7% 131.3% 0.0% 0.0%   Gearing %   68.0% 86.9% 0.5% 0.0% 31.1% 30.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.5% 0.8% 228.5% 2.5% 4.8% 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   0.6 0.5 18.2 45.3 27.0 0.4 0.0 0.0   Current Ratio   1.4 1.4 18.2 47.6 28.6 0.5 0.0 0.0   Cash and cash equivalent   508.1 560.2 1,099.5 636.9 96.1 61.9 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   541.9 619.7 1,483.1 1,373.8 559.5 -583.0 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 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   91 34 244 -29 36 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   91 34 244 -29 36 0 0 0   EBIT / employee   89 6 244 -29 36 0 0 0   Net earnings / employee   68 5 507 -109 31 0 0 0