Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Københavns 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   5.5% 4.7% 3.5% 4.8% 1.9% 1.9% 13.2% 10.4%   Credit score (0-100)   43 47 54 45 69 70 16 23   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.4 0.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   534 1,567 714 371 1,271 894 0.0 0.0   EBITDA   -29.2 1,153 321 -11.3 667 246 0.0 0.0   EBIT   -58.8 1,133 301 -20.5 659 238 0.0 0.0   Pre-tax profit (PTP)   -58.8 1,133.0 218.8 -21.0 649.3 233.5 0.0 0.0   Net earnings   -58.8 1,027.3 166.6 -21.0 506.5 182.1 0.0 0.0   Pre-tax profit without non-rec. items   -58.8 1,133 219 -21.0 649 233 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   48.4 28.8 9.2 0.0 31.2 23.4 0.0 0.0   Shareholders equity total   -621 406 573 552 1,058 1,241 1,161 1,161   Interest-bearing liabilities   1,285 894 858 876 778 156 0.0 0.0   Balance sheet total (assets)   693 1,558 1,686 1,746 1,982 1,734 1,161 1,161   Net Debt   1,277 888 855 874 771 141 -1,161 -1,161     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   534 1,567 714 371 1,271 894 0.0 0.0   Gross profit growth   0.0% 193.4% -54.4% -48.0% 242.2% -29.6% -100.0% 0.0%   Employees   0 1 3 4 3 3 0 0   Employee growth %   0.0% 0.0% 200.0% 33.3% -25.0% 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)   693 1,558 1,686 1,746 1,982 1,734 1,161 1,161   Balance sheet change%   2.5% 124.9% 8.2% 3.6% 13.5% -12.5% -33.1% 0.0%   Added value   -58.8 1,133.1 301.2 -20.5 658.9 238.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -11 -39 -39 -18 23 -16 -23 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   -11.0% 72.3% 42.2% -5.5% 51.8% 26.7% 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 %   -4.6% 78.9% 18.6% -1.2% 35.3% 12.8% 0.0% 0.0%   ROI %   -9.1% 87.6% 22.1% -1.4% 40.4% 14.7% 0.0% 0.0%   ROE %   -8.6% 186.9% 34.0% -3.7% 62.9% 15.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -47.3% 26.1% 34.0% 31.6% 53.4% 71.5% 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, %   -4,371.0% 77.1% 266.5% -7,746.2% 115.6% 57.3% 0.0% 0.0%   Gearing %   -206.9% 220.1% 149.8% 158.7% 73.5% 12.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 9.4% 0.1% 1.2% 1.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.1 0.0 0.0 0.1 0.1 0.2 0.0 0.0   Current Ratio   0.3 1.1 1.3 1.3 1.8 3.0 0.0 0.0   Cash and cash equivalent   8.3 6.2 3.2 1.8 7.3 15.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   -892.6 154.3 348.6 336.7 782.0 965.7 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 1,133 100 -5 220 79 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,153 107 -3 222 82 0 0   EBIT / employee   0 1,133 100 -5 220 79 0 0   Net earnings / employee   0 1,027 56 -5 169 61 0 0