CVR number 21493392
Industry 45.1120 Sale of cars and light motor vehicles

SPAR TO BILER ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  3.1% 3.1% 3.1% 3.1% 3.1%  
Bankruptcy risk  4.2% 3.7% 3.2% 4.2% 8.9%  
Credit score (0-100)  49 52 54 48 26  
Credit rating  BBB BBB BBB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  2,875 2,544 2,916 2,822 2,526  
EBITDA  -17.4 -102 74.6 -99.1 -367  
EBIT  -66.2 -130 55.1 -116 -371  
Pre-tax profit (PTP)  -257.7 -118.9 138.0 29.3 -186.2  
Net earnings  -201.2 -93.5 105.8 22.1 -146.6  
Pre-tax profit without non-rec. items  -258 -119 138 29.3 -186  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  67.4 39.5 20.0 3.5 0.0  
Shareholders equity total  1,396 6,776 6,882 6,904 6,757  
Interest-bearing liabilities  5,473 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  12,206 11,173 9,209 10,081 10,820  
Net Debt  3,509 -1,146 -754 -442 -1,013  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  2,875 2,544 2,916 2,822 2,526  
Gross profit growth  6.0% -11.5% 14.6% -3.2% -10.5%  
Employees  9 9 8 7 7  
Employee growth %  -10.0% 0.0% -11.1% -12.5% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  12,206 11,173 9,209 10,081 10,820  
Balance sheet change%  -5.0% -8.5% -17.6% 9.5% 7.3%  
Added value  -17.4 -102.0 74.6 -96.1 -367.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -98 -56 -39 -33 -7  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 -3.0 1.0 -1.0 -2.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -2.3% -5.1% 1.9% -4.1% -14.7%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.8% 0.2% 2.2% 0.9% -0.8%  
ROI %  1.4% 0.3% 3.3% 1.2% -1.3%  
ROE %  -13.4% -2.3% 1.5% 0.3% -2.1%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  11.5% 60.8% 75.1% 68.7% 63.5%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -20,148.5% 1,123.6% -1,010.7% 445.7% 275.6%  
Gearing %  392.1% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  6.2% 5.1% 0.0% 0.0% 0.0%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.7 1.4 2.3 1.9 1.6  
Current Ratio  1.1 2.5 3.9 3.2 2.7  
Cash and cash equivalent  1,964.3 1,145.5 754.4 441.8 1,012.7  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,328.7 6,736.4 6,861.7 6,900.3 6,757.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  -2 -11 9 -14 -52  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -2 -11 9 -14 -52  
EBIT / employee  -7 -14 7 -17 -53  
Net earnings / employee  -22 -10 13 3 -21