Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Auto Mobil ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1%   Bankruptcy risk   6.6% 2.5% 4.5% 1.2% 2.4% 1.8% 7.0% 8.2%   Credit score (0-100)   38 64 48 82 61 71 33 30   Credit rating   BBB BBB BBB A BBB A BBB BB   Credit limit (kDKK)   0.0 0.0 0.0 285.5 0.1 5.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,654 4,294 5,699 7,542 9,289 13,124 0.0 0.0   EBITDA   153 1,446 1,072 1,287 -59.0 2,617 0.0 0.0   EBIT   -267 1,253 964 812 -678 1,849 0.0 0.0   Pre-tax profit (PTP)   -492.8 1,001.3 814.5 290.4 -1,164.5 727.6 0.0 0.0   Net earnings   -378.8 767.4 611.7 233.9 -737.3 412.4 0.0 0.0   Pre-tax profit without non-rec. items   -493 1,001 815 290 -1,165 728 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   902 522 853 3,347 3,928 3,657 0.0 0.0   Shareholders equity total   829 1,597 2,208 10,042 8,694 9,107 9,026 9,026   Interest-bearing liabilities   3,853 3,346 6,243 5,774 9,774 14,951 0.0 0.0   Balance sheet total (assets)   7,448 10,134 15,056 23,418 27,269 39,146 9,026 9,026   Net Debt   3,853 -179 3,908 5,774 9,774 14,951 -8,663 -8,663     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   1,654 4,294 5,699 7,542 9,289 13,124 0.0 0.0   Gross profit growth   -9.3% 159.7% 32.7% 32.3% 23.2% 41.3% -100.0% 0.0%   Employees   5 7 7 10 15 19 0 0   Employee growth %   66.7% 40.0% 0.0% 42.9% 50.0% 26.7% -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)   7,448 10,134 15,056 23,418 27,269 39,146 9,026 9,026   Balance sheet change%   26.3% 36.1% 48.6% 55.5% 16.4% 43.6% -76.9% 0.0%   Added value   -266.6 1,252.7 964.1 811.9 -678.4 1,848.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -927 -573 299 2,049 813 -862 -4,430 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   -16.1% 29.2% 16.9% 10.8% -7.3% 14.1% 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 %   -3.3% 15.1% 9.9% 4.5% -2.5% 5.8% 0.0% 0.0%   ROI %   -5.3% 27.4% 18.4% 7.1% -3.6% 9.1% 0.0% 0.0%   ROE %   -37.2% 63.3% 32.1% 3.8% -7.9% 4.6% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   11.1% 15.8% 14.7% 42.9% 31.9% 23.3% 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, %   2,526.0% -12.4% 364.5% 448.6% -16,552.7% 571.2% 0.0% 0.0%   Gearing %   464.6% 209.5% 282.7% 57.5% 112.4% 164.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.8% 9.0% 9.0% 9.6% 6.9% 9.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.6 1.1 1.0 0.7 0.6 0.4 0.0 0.0   Current Ratio   0.6 1.2 1.2 1.5 1.2 1.1 0.0 0.0   Cash and cash equivalent   0.0 3,524.6 2,334.4 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -1,952.7 1,657.0 1,983.4 6,688.4 3,486.2 3,989.5 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -53 179 138 81 -45 97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   31 207 153 129 -4 138 0 0   EBIT / employee   -53 179 138 81 -45 97 0 0   Net earnings / employee   -76 110 87 23 -49 22 0 0