Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Carsten Noer Storvognslakering 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.1% 1.4% 1.1% 1.1% 1.0% 1.1% 7.6% 7.6%   Credit score (0-100)   50 77 83 85 84 85 32 32   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 203.6 961.5 1,327.7 1,430.0 1,276.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   33,195 19,611 15,898 17,955 16,322 19,822 0.0 0.0   EBITDA   24,522 10,444 3,439 5,897 4,215 5,943 0.0 0.0   EBIT   23,219 9,352 2,076 4,504 2,812 4,627 0.0 0.0   Pre-tax profit (PTP)   23,013.2 9,232.4 1,966.8 4,366.6 2,744.5 4,216.9 0.0 0.0   Net earnings   18,016.8 7,166.1 1,526.0 3,394.7 2,133.9 2,840.2 0.0 0.0   Pre-tax profit without non-rec. items   23,013 9,232 1,967 4,367 2,745 4,217 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   27,676 31,219 30,491 29,097 28,528 29,048 0.0 0.0   Shareholders equity total   18,773 25,939 19,965 23,360 21,493 20,034 19,784 19,784   Interest-bearing liabilities   5,778 3,569 5,362 3,422 3,706 6,097 0.0 0.0   Balance sheet total (assets)   32,213 40,233 35,159 36,156 36,735 38,193 19,784 19,784   Net Debt   5,778 2,516 5,362 3,422 844 3,186 -19,784 -19,784     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   33,195 19,611 15,898 17,955 16,322 19,822 0.0 0.0   Gross profit growth   176.0% -40.9% -18.9% 12.9% -9.1% 21.4% -100.0% 0.0%   Employees   23 25 25 29 28 30 0 0   Employee growth %   0.0% 8.7% 0.0% 16.0% -3.4% 7.1% -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)   32,213 40,233 35,159 36,156 36,735 38,193 19,784 19,784   Balance sheet change%   149.0% 24.9% -12.6% 2.8% 1.6% 4.0% -48.2% 0.0%   Added value   24,521.9 10,444.3 3,439.3 5,896.9 4,204.7 5,943.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   17,753 2,451 -2,092 -2,786 -1,973 -795 -29,048 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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   69.9% 47.7% 13.1% 25.1% 17.2% 23.3% 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 %   103.1% 25.8% 5.5% 12.6% 7.9% 12.5% 0.0% 0.0%   ROI %   132.0% 28.9% 6.3% 14.2% 9.2% 15.3% 0.0% 0.0%   ROE %   184.5% 32.1% 6.6% 15.7% 9.5% 13.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   58.3% 64.5% 56.8% 64.6% 58.5% 52.5% 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, %   23.6% 24.1% 155.9% 58.0% 20.0% 53.6% 0.0% 0.0%   Gearing %   30.8% 13.8% 26.9% 14.6% 17.2% 30.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 2.6% 2.4% 3.1% 3.5% 9.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.0 1.7 0.6 1.5 1.4 1.1 0.0 0.0   Current Ratio   1.1 1.7 0.7 1.6 1.5 1.2 0.0 0.0   Cash and cash equivalent   0.0 1,053.4 0.0 0.0 2,862.2 2,910.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   491.0 3,763.9 -1,837.5 2,687.2 2,723.4 1,346.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,066 418 138 203 150 198 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,066 418 138 203 151 198 0 0   EBIT / employee   1,010 374 83 155 100 154 0 0   Net earnings / employee   783 287 61 117 76 95 0 0