Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Silkeborg Motor Co 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   13.6% 12.7% 8.0% 3.7% 6.7% 8.9% 12.0% 11.7%   Credit score (0-100)   17 18 29 52 35 28 20 20   Credit rating   BB BB BB BBB BBB BB BB BB   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -8.4 -9.0 -154 624 355 20.9 0.0 0.0   EBITDA   -8.4 -9.0 -266 239 -49.8 -392 0.0 0.0   EBIT   -8.4 -9.0 -266 239 -49.8 -392 0.0 0.0   Pre-tax profit (PTP)   -9.8 -9.5 -305.1 115.2 -285.0 -573.6 0.0 0.0   Net earnings   -7.6 -6.8 -305.0 128.4 -285.0 -611.3 0.0 0.0   Pre-tax profit without non-rec. items   -9.8 -9.5 -305 115 -285 -574 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 1,219 1,219 1,219 1,219 0.0 0.0   Shareholders equity total   282 275 -29.9 98.4 -187 702 577 577   Interest-bearing liabilities   206 147 2,939 4,859 5,454 4,648 0.0 0.0   Balance sheet total (assets)   523 464 3,030 5,199 5,379 5,449 577 577   Net Debt   -50.2 144 2,839 4,489 5,430 4,418 -577 -577     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -8.4 -9.0 -154 624 355 20.9 0.0 0.0   Gross profit growth   0.1% -7.4% -1,612.9% 0.0% -43.1% -94.1% -100.0% 0.0%   Employees   0 0 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)   523 464 3,030 5,199 5,379 5,449 577 577   Balance sheet change%   1.2% -11.4% 553.5% 71.6% 3.5% 1.3% -89.4% 0.0%   Added value   -8.4 -9.0 -266.4 238.7 -49.8 -391.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 1,219 0 0 0 -1,219 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 100.0% 173.4% 38.3% -14.0% -1,869.4% 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 %   -1.6% -1.8% -15.1% 5.8% -0.9% -7.1% 0.0% 0.0%   ROI %   -1.7% -2.0% -15.9% 6.1% -1.0% -7.2% 0.0% 0.0%   ROE %   -2.7% -2.4% -18.5% 8.2% -10.4% -20.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   53.9% 59.3% -1.0% 1.9% -3.4% 12.9% 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, %   601.0% -1,610.6% -1,065.7% 1,880.4% -10,914.2% -1,128.4% 0.0% 0.0%   Gearing %   73.1% 53.5% -9,821.1% 4,935.8% -2,924.2% 662.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 0.3% 2.5% 3.2% 4.6% 3.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.2 2.5 0.2 0.2 0.1 0.1 0.0 0.0   Current Ratio   2.2 2.5 0.6 0.8 0.7 0.9 0.0 0.0   Cash and cash equivalent   256.1 2.6 100.1 370.1 24.4 230.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   281.8 275.0 -1,248.9 -1,120.5 -1,405.5 -583.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -266 239 -50 -392 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -266 239 -50 -392 0 0   EBIT / employee   0 0 -266 239 -50 -392 0 0   Net earnings / employee   0 0 -305 128 -285 -611 0 0