Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Agilease & Rent 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   7.7% 9.1% 6.6% 8.0% 4.4% 6.1% 15.8% 15.5%   Credit score (0-100)   33 28 36 29 46 37 12 13   Credit rating   BB BB BBB BB BBB BBB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -43.1 -224 201 458 268 73.5 0.0 0.0   EBITDA   -43.1 -224 201 458 268 73.5 0.0 0.0   EBIT   -43.1 -224 201 458 268 73.5 0.0 0.0   Pre-tax profit (PTP)   -31.3 -229.5 194.5 443.9 261.8 63.2 0.0 0.0   Net earnings   -24.9 -179.0 151.3 346.2 204.1 49.3 0.0 0.0   Pre-tax profit without non-rec. items   -31.3 -230 194 444 262 63.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -390 -569 -417 -71.0 133 182 102 102   Interest-bearing liabilities   1,649 1,319 1,220 112 685 587 0.0 0.0   Balance sheet total (assets)   1,838 1,209 1,103 698 1,452 1,035 102 102   Net Debt   1,258 1,122 680 -69.2 -318 -262 -102 -102     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -43.1 -224 201 458 268 73.5 0.0 0.0   Gross profit growth   -72.6% -420.5% 0.0% 127.2% -41.5% -72.5% -100.0% 0.0%   Employees   0 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)   1,838 1,209 1,103 698 1,452 1,035 102 102   Balance sheet change%   93.2% -34.2% -8.8% -36.7% 108.0% -28.7% -90.1% 0.0%   Added value   -43.1 -224.2 201.4 457.6 267.6 73.5 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 0 0 0 0 0 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   -1.2% -10.9% 12.6% 40.0% 24.9% 6.2% 0.0% 0.0%   ROI %   -1.5% -14.7% 16.4% 68.8% 59.5% 9.6% 0.0% 0.0%   ROE %   -1.8% -11.8% 13.1% 38.4% 49.1% 31.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -17.5% -32.0% -27.4% -9.2% 9.2% 17.6% 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, %   -2,921.6% -500.7% 337.9% -15.1% -118.9% -355.7% 0.0% 0.0%   Gearing %   -423.4% -232.0% -292.4% -157.9% 514.7% 322.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.8% 1.1% 2.2% 3.7% 2.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 0.7 0.7 0.9 1.1 1.2 0.0 0.0   Current Ratio   0.8 0.7 0.7 0.9 1.1 1.2 0.0 0.0   Cash and cash equivalent   390.8 196.7 539.5 181.3 1,003.2 849.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -389.5 -568.6 -417.2 -71.0 133.1 182.4 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -224 201 458 268 74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -224 201 458 268 74 0 0   EBIT / employee   0 -224 201 458 268 74 0 0   Net earnings / employee   0 -179 151 346 204 49 0 0