Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KORINTH AUTOOPHUG 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% 1.5% 1.5%   Bankruptcy risk   11.2% 8.2% 29.8% 5.9% 19.1% 13.2% 20.4% 20.4%   Credit score (0-100)   23 31 1 38 6 16 5 5   Credit rating   BB BB C BBB B BB B B   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 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   810 958 720 909 395 439 0.0 0.0   EBITDA   59.1 158 -168 219 -208 -98.1 0.0 0.0   EBIT   45.8 131 -198 214 -215 -100 0.0 0.0   Pre-tax profit (PTP)   27.6 114.7 -213.2 199.7 -225.4 -116.3 0.0 0.0   Net earnings   21.5 89.4 -166.3 155.8 -225.4 -163.1 0.0 0.0   Pre-tax profit without non-rec. items   27.6 115 -213 200 -225 -116 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   25.6 25.6 25.6 25.6 25.6 25.6 0.0 0.0   Shareholders equity total   -20.6 68.7 -97.6 58.1 -167 -330 -410 -410   Interest-bearing liabilities   0.0 0.0 0.0 281 172 291 410 410   Balance sheet total (assets)   662 751 714 594 270 233 0.0 0.0   Net Debt   -16.0 -10.6 -108 26.2 168 289 410 410     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   810 958 720 909 395 439 0.0 0.0   Gross profit growth   -6.7% 18.3% -24.9% 26.3% -56.6% 11.1% -100.0% 0.0%   Employees   2 2 3 2 2 2 0 0   Employee growth %   0.0% 0.0% 50.0% -33.3% 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)   662 751 714 594 270 233 0 0   Balance sheet change%   3.0% 13.5% -4.9% -16.9% -54.6% -13.6% -100.0% 0.0%   Added value   59.1 157.7 -168.5 219.5 -209.4 -98.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 -27 -29 -6 -7 -2 -26 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 -1.0 -2.0 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 (%)   5.7% 13.7% -27.5% 23.5% -54.6% -22.9% 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 %   6.7% 18.3% -25.3% 30.4% -41.8% -20.1% 0.0% 0.0%   ROI %   0.0% 307.8% -256.6% 89.5% -66.4% -33.4% 0.0% 0.0%   ROE %   3.3% 24.5% -42.5% 40.3% -137.6% -64.9% 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 %   -3.0% 9.2% -12.0% 9.8% -38.3% -58.6% -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, %   -27.0% -6.7% 64.2% 12.0% -80.6% -294.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 482.9% -102.8% -88.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 9.8% 4.4% 6.9% 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   0.2 0.3 0.3 0.7 0.1 0.0 0.0 0.0   Current Ratio   0.9 1.1 0.9 1.2 0.7 0.4 0.0 0.0   Cash and cash equivalent   16.0 10.6 108.1 254.6 4.2 2.7 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   -46.2 59.6 -54.1 101.7 -123.8 -286.8 -205.2 -205.2   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   30 79 -56 110 -105 -49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 79 -56 110 -104 -49 0 0   EBIT / employee   23 66 -66 107 -108 -50 0 0   Net earnings / employee   11 45 -55 78 -113 -82 0 0