Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Autodo 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% 3.7% 3.7%   Bankruptcy risk   9.7% 10.0% 8.2% 3.4% 2.9% 3.8% 19.5% 19.5%   Credit score (0-100)   27 26 30 52 58 50 6 6   Credit rating   BB BB BB BBB BBB BBB 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   508 820 892 3,537 3,342 3,483 0.0 0.0   EBITDA   508 820 892 1,121 865 1,225 0.0 0.0   EBIT   508 820 892 1,107 845 1,205 0.0 0.0   Pre-tax profit (PTP)   496.2 811.2 880.1 1,082.4 821.9 1,190.2 0.0 0.0   Net earnings   385.5 630.5 681.8 844.0 634.3 912.8 0.0 0.0   Pre-tax profit without non-rec. items   496 811 880 1,082 822 1,190 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   0.0 0.0 0.0 86.3 66.3 46.3 0.0 0.0   Shareholders equity total   436 681 732 896 687 433 2.4 2.4   Interest-bearing liabilities   24.7 27.2 11.6 1.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,955 2,467 2,620 3,629 3,914 2,418 2.4 2.4   Net Debt   -1,556 -2,436 -2,436 -2,123 -3,209 -1,832 -2.4 -2.4     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   508 820 892 3,537 3,342 3,483 0.0 0.0   Gross profit growth   -15.5% 61.4% 8.8% 296.5% -5.5% 4.2% -100.0% 0.0%   Employees   0 0 0 4 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 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)   1,955 2,467 2,620 3,629 3,914 2,418 2 2   Balance sheet change%   44.4% 26.2% 6.2% 38.5% 7.8% -38.2% -99.9% 0.0%   Added value   508.0 819.9 892.0 1,120.6 858.8 1,225.1 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 73 -40 -40 -46 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 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 (%)   100.0% 100.0% 100.0% 31.3% 25.3% 34.6% 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 %   30.7% 37.1% 35.1% 35.4% 22.4% 38.4% 0.0% 0.0%   ROI %   138.5% 140.4% 122.9% 134.9% 106.6% 212.7% 0.0% 0.0%   ROE %   108.7% 113.0% 96.5% 103.6% 80.1% 163.0% 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 %   22.3% 27.6% 28.0% 24.7% 17.5% 17.9% 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, %   -306.2% -297.1% -273.0% -189.5% -370.9% -149.6% 0.0% 0.0%   Gearing %   5.7% 4.0% 1.6% 0.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   95.4% 33.8% 61.4% 387.2% 4,251.2% 0.0% 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   1.3 1.4 1.4 1.3 1.2 1.2 0.0 0.0   Current Ratio   1.3 1.4 1.4 1.3 1.2 1.2 0.0 0.0   Cash and cash equivalent   1,580.4 2,462.8 2,447.2 2,124.2 3,209.4 1,832.2 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   435.5 680.6 732.3 759.1 597.4 344.2 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   0 0 0 280 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 280 0 0 0 0   EBIT / employee   0 0 0 277 0 0 0 0   Net earnings / employee   0 0 0 211 0 0 0 0