Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRED 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  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% 2.7% 2.7%   Bankruptcy risk   4.4% 5.8% 3.9% 5.2% 3.8% 3.0% 7.3% 7.1%   Credit score (0-100)   48 41 50 41 50 56 33 34   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   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   315 223 576 188 19.8 518 0.0 0.0   EBITDA   285 223 576 188 19.8 518 0.0 0.0   EBIT   285 223 576 153 -15.8 484 0.0 0.0   Pre-tax profit (PTP)   132.0 65.6 400.6 3.5 -168.3 274.2 0.0 0.0   Net earnings   132.0 65.6 349.2 2.6 -132.5 212.6 0.0 0.0   Pre-tax profit without non-rec. items   165 104 437 3.5 -168 274 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   234 243 215 293 262 233 0.0 0.0   Shareholders equity total   758 824 1,173 1,176 1,043 1,256 1,056 1,056   Interest-bearing liabilities   800 980 1,337 1,340 2,541 2,513 0.0 0.0   Balance sheet total (assets)   3,020 3,268 4,158 4,066 3,740 4,007 1,056 1,056   Net Debt   795 976 1,326 1,328 2,540 2,512 -1,052 -1,052     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   315 223 576 188 19.8 518 0.0 0.0   Gross profit growth   81.2% -29.1% 157.7% -67.3% -89.5% 2,520.7% -100.0% 0.0%   Employees   1 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 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)   3,020 3,268 4,158 4,066 3,740 4,007 1,056 1,056   Balance sheet change%   -0.9% 8.2% 27.2% -2.2% -8.0% 7.2% -73.6% 0.0%   Added value   285.0 223.4 575.7 188.5 19.6 517.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -140 9 -28 56 -71 -68 -233 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 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 (%)   90.5% 100.0% 100.0% 81.2% -79.9% 93.5% 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 %   9.4% 7.1% 15.5% 3.7% -0.4% 12.5% 0.0% 0.0%   ROI %   18.4% 13.3% 26.4% 6.0% -0.5% 13.1% 0.0% 0.0%   ROE %   19.1% 8.3% 35.0% 0.2% -11.9% 18.5% 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 %   25.1% 25.2% 28.2% 29.0% 27.9% 31.3% 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, %   279.1% 437.0% 230.4% 704.6% 12,856.5% 485.2% 0.0% 0.0%   Gearing %   105.4% 119.0% 114.0% 114.0% 243.5% 200.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.1% 13.4% 12.0% 11.2% 7.9% 8.3% 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   0.1 0.0 0.1 0.1 0.1 0.0 0.0 0.0   Current Ratio   1.2 1.2 1.3 1.3 1.3 1.4 0.0 0.0   Cash and cash equivalent   4.3 4.4 10.7 12.3 1.1 0.6 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   486.3 554.5 983.9 909.8 777.0 1,054.2 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   285 223 576 0 20 518 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   285 223 576 0 20 518 0 0   EBIT / employee   285 223 576 0 -16 484 0 0   Net earnings / employee   132 66 349 0 -132 213 0 0