Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LØWE'S AUTOSERVICE 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   3.6% 3.6% 2.5% 1.9% 1.8% 2.5% 12.1% 11.8%   Credit score (0-100)   54 54 62 69 71 61 20 20   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.6 1.0 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   288 210 271 289 312 218 0.0 0.0   EBITDA   -26.5 71.7 142 157 180 87.3 0.0 0.0   EBIT   -47.0 69.3 139 155 178 84.9 0.0 0.0   Pre-tax profit (PTP)   -55.3 58.5 138.2 153.1 175.8 84.6 0.0 0.0   Net earnings   -47.3 45.1 137.3 119.4 137.2 66.0 0.0 0.0   Pre-tax profit without non-rec. items   -55.3 58.5 138 153 176 84.6 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   1,587 1,585 1,582 1,580 1,578 1,575 0.0 0.0   Shareholders equity total   1,286 1,332 1,469 1,588 1,725 1,791 544 544   Interest-bearing liabilities   98.7 30.1 2.3 2.6 2.6 2.6 0.0 0.0   Balance sheet total (assets)   1,765 1,731 1,883 1,996 2,133 2,175 544 544   Net Debt   0.8 -26.3 -158 -304 -463 -494 -544 -544     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   288 210 271 289 312 218 0.0 0.0   Gross profit growth   -31.5% -27.1% 29.0% 6.6% 8.0% -30.2% -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)   1,765 1,731 1,883 1,996 2,133 2,175 544 544   Balance sheet change%   -1.3% -1.9% 8.8% 6.0% 6.9% 1.9% -75.0% 0.0%   Added value   -26.5 71.7 141.6 157.1 180.5 87.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -41 -5 -5 -5 -5 -5 -1,575 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 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 (%)   -16.3% 32.9% 51.3% 53.5% 57.0% 39.0% 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 %   -2.6% 4.0% 7.8% 8.1% 8.7% 4.1% 0.0% 0.0%   ROI %   -2.9% 4.3% 8.5% 8.8% 9.5% 4.4% 0.0% 0.0%   ROE %   -3.6% 3.4% 9.8% 7.8% 8.3% 3.8% 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 %   72.9% 76.9% 78.0% 79.6% 80.9% 82.4% 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, %   -3.1% -36.7% -111.5% -193.7% -256.8% -566.2% 0.0% 0.0%   Gearing %   7.7% 2.3% 0.2% 0.2% 0.2% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.8% 16.8% 17.4% 156.0% 182.9% 115.7% 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   0.7 1.0 1.8 2.6 3.5 4.5 0.0 0.0   Current Ratio   0.7 1.0 1.9 2.7 3.6 4.5 0.0 0.0   Cash and cash equivalent   97.9 56.4 160.1 306.9 466.1 497.1 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   -61.6 -0.7 139.0 260.3 399.3 467.2 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  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   -26 72 142 157 180 87 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -26 72 142 157 180 87 0 0   EBIT / employee   -47 69 139 155 178 85 0 0   Net earnings / employee   -47 45 137 119 137 66 0 0