Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AUTO-BO ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9%   Bankruptcy risk   6.2% 4.9% 4.7% 4.4% 5.4% 5.4% 18.4% 20.5%   Credit score (0-100)   40 45 47 47 40 41 7 1   Credit rating   BB BB BB BB BB BB B C   Credit limit (kDKK)   0.0 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 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   196 224 272 355 244 243 0.0 0.0   EBITDA   47.1 73.1 85.8 88.5 -25.0 -11.7 0.0 0.0   EBIT   18.5 47.8 60.9 69.6 -42.6 -26.7 0.0 0.0   Pre-tax profit (PTP)   -56.9 6.8 23.2 29.2 -72.1 -65.9 0.0 0.0   Net earnings   -52.0 4.5 17.9 21.0 -68.6 -43.7 0.0 0.0   Pre-tax profit without non-rec. items   -56.9 6.8 23.2 29.2 -72.1 -65.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   355 330 305 351 158 158 0.0 0.0   Shareholders equity total   280 284 302 323 255 211 85.9 85.9   Interest-bearing liabilities   497 469 467 376 250 209 0.0 0.0   Balance sheet total (assets)   1,377 1,307 1,610 1,191 888 913 85.9 85.9   Net Debt   497 469 467 376 250 209 -85.9 -85.9     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   196 224 272 355 244 243 0.0 0.0   Gross profit growth   -27.7% 14.4% 21.6% 30.4% -31.2% -0.4% -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)   1,377 1,307 1,610 1,191 888 913 86 86   Balance sheet change%   -3.4% -5.0% 23.2% -26.1% -25.4% 2.8% -90.6% 0.0%   Added value   18.5 47.8 60.9 69.6 -42.6 -26.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -57 -50 -50 27 -210 -15 -158 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   9.5% 21.4% 22.4% 19.6% -17.5% -11.0% 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 %   1.3% 3.6% 4.2% 5.0% -4.1% -3.0% 0.0% 0.0%   ROI %   2.2% 5.8% 7.4% 8.8% -6.5% -5.3% 0.0% 0.0%   ROE %   -17.0% 1.6% 6.1% 6.7% -23.7% -18.8% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   20.3% 21.7% 18.8% 27.1% 28.7% 23.1% 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, %   1,055.2% 642.4% 544.7% 424.8% -1,001.3% -1,788.4% 0.0% 0.0%   Gearing %   177.8% 165.1% 154.6% 116.3% 98.3% 99.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.4% 8.5% 8.0% 9.6% 9.4% 17.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.3 0.2 0.5 0.2 0.1 0.2 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.0 1.3 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -13.3 17.3 57.1 28.9 149.1 83.2 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   19 48 61 70 -43 -27 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   47 73 86 89 -25 -12 0 0   EBIT / employee   19 48 61 70 -43 -27 0 0   Net earnings / employee   -52 5 18 21 -69 -44 0 0