Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CarCrash 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% 2.9% 2.9%   Bankruptcy risk   1.6% 3.6% 3.9% 2.1% 7.3% 21.9% 14.9% 14.9%   Credit score (0-100)   76 54 50 66 32 3 14 14   Credit rating   A BBB BBB A BBB B BB BB   Credit limit (kDKK)   4.3 0.0 0.0 0.1 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   3,294 2,624 2,638 3,122 913 -16.1 0.0 0.0   EBITDA   611 29.1 193 431 -807 -19.5 0.0 0.0   EBIT   391 -158 14.5 282 -807 -19.5 0.0 0.0   Pre-tax profit (PTP)   361.4 -169.5 5.8 281.5 -828.1 -36.3 0.0 0.0   Net earnings   281.7 -148.8 2.0 212.7 -643.7 -28.3 0.0 0.0   Pre-tax profit without non-rec. items   361 -169 5.8 281 -828 -36.3 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   832 827 698 406 0.0 0.0 0.0 0.0   Shareholders equity total   1,066 865 867 1,079 436 407 327 327   Interest-bearing liabilities   74.6 418 90.0 91.1 405 188 0.0 0.0   Balance sheet total (assets)   2,293 2,074 2,107 2,456 982 614 327 327   Net Debt   -301 365 -179 -926 404 165 -327 -327     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   3,294 2,624 2,638 3,122 913 -16.1 0.0 0.0   Gross profit growth   23.0% -20.3% 0.5% 18.4% -70.8% 0.0% 0.0% 0.0%   Employees   0 0 0 0 4 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,293 2,074 2,107 2,456 982 614 327 327   Balance sheet change%   4.4% -9.6% 1.6% 16.5% -60.0% -37.5% -46.6% 0.0%   Added value   611.5 29.1 192.8 430.9 -658.7 -19.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -527 -193 -307 -441 -406 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 -1.0 1.0 2.0 -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 (%)   11.9% -6.0% 0.5% 9.0% -88.4% 121.1% 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 %   17.5% -6.9% 1.1% 12.8% -47.0% -1.2% 0.0% 0.0%   ROI %   29.4% -10.9% 1.8% 25.6% -79.6% -1.4% 0.0% 0.0%   ROE %   30.4% -15.4% 0.2% 21.9% -85.0% -6.7% 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 %   46.5% 41.7% 41.1% 44.0% 44.4% 66.4% 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, %   -49.3% 1,251.6% -92.6% -215.0% -50.1% -848.0% 0.0% 0.0%   Gearing %   7.0% 48.3% 10.4% 8.4% 93.0% 46.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.2% 7.4% 7.1% 12.7% 8.5% 8.9% 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   1.2 1.0 1.1 1.4 1.8 3.0 0.0 0.0   Current Ratio   1.3 1.1 1.2 1.5 1.8 3.0 0.0 0.0   Cash and cash equivalent   375.9 53.1 268.6 1,017.6 0.7 22.2 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   302.5 125.3 215.3 671.1 435.7 407.4 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 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   0 0 0 0 -165 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -202 0 0 0   EBIT / employee   0 0 0 0 -202 0 0 0   Net earnings / employee   0 0 0 0 -161 0 0 0