Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DARUP AUTOLAKERI 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 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% 2.6% 2.6%   Bankruptcy risk   3.9% 4.6% 3.8% 1.3% 0.9% 0.8% 7.3% 7.3%   Credit score (0-100)   52 47 51 79 90 90 33 33   Credit rating   BBB BBB BBB A A AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 44.1 516.4 917.6 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   1,310 1,441 1,287 2,902 5,347 6,524 0.0 0.0   EBITDA   295 60.4 436 1,413 3,205 3,756 0.0 0.0   EBIT   161 -67.8 308 1,213 3,013 3,556 0.0 0.0   Pre-tax profit (PTP)   -47.9 -157.3 227.2 1,063.2 2,899.4 3,422.2 0.0 0.0   Net earnings   -11.0 -34.7 -8.7 829.3 2,259.9 2,663.3 0.0 0.0   Pre-tax profit without non-rec. items   -47.9 -157 227 1,063 2,899 3,422 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   2,761 2,633 2,505 4,740 5,132 4,932 0.0 0.0   Shareholders equity total   923 888 880 1,709 3,969 6,514 6,192 6,192   Interest-bearing liabilities   1,629 1,552 1,415 3,172 1,126 1,004 0.0 0.0   Balance sheet total (assets)   3,509 3,185 3,427 6,465 7,641 11,184 6,192 6,192   Net Debt   1,333 1,533 1,029 2,483 106 -2,027 -6,192 -6,192     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   1,310 1,441 1,287 2,902 5,347 6,524 0.0 0.0   Gross profit growth   26.4% 10.0% -10.7% 125.5% 84.2% 22.0% -100.0% 0.0%   Employees   3 4 3 3 3 5 0 0   Employee growth %   0.0% 33.3% -25.0% 0.0% 0.0% 66.7% -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)   3,509 3,185 3,427 6,465 7,641 11,184 6,192 6,192   Balance sheet change%   -22.2% -9.3% 7.6% 88.6% 18.2% 46.4% -44.6% 0.0%   Added value   294.9 60.4 436.1 1,413.0 3,212.7 3,756.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,487 -256 -256 2,036 200 -400 -4,932 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 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 (%)   12.3% -4.7% 23.9% 41.8% 56.4% 54.5% 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 %   4.0% -2.0% 9.3% 24.5% 42.7% 37.9% 0.0% 0.0%   ROI %   5.1% -2.7% 12.3% 31.4% 57.3% 54.6% 0.0% 0.0%   ROE %   -1.2% -3.8% -1.0% 64.1% 79.6% 50.8% 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 %   26.3% 27.9% 25.7% 26.4% 51.9% 58.2% 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, %   452.0% 2,537.6% 235.9% 175.7% 3.3% -54.0% 0.0% 0.0%   Gearing %   176.5% 174.7% 160.9% 185.6% 28.4% 15.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.6% 5.6% 5.4% 6.5% 5.3% 13.6% 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   0.5 0.4 0.7 0.4 0.9 1.6 0.0 0.0   Current Ratio   0.6 0.6 0.9 0.5 1.0 1.8 0.0 0.0   Cash and cash equivalent   295.6 19.3 386.2 688.6 1,019.7 3,031.2 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   -401.7 -310.4 -154.2 -1,651.2 104.4 2,702.1 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   98 15 145 471 1,071 751 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   98 15 145 471 1,068 751 0 0   EBIT / employee   54 -17 103 404 1,004 711 0 0   Net earnings / employee   -4 -9 -3 276 753 533 0 0