Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Storgaard's Auto 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% 1.5% 2.9%   Bankruptcy risk   3.3% 3.5% 2.7% 4.2% 3.1% 3.3% 14.0% 11.4%   Credit score (0-100)   56 54 60 47 56 54 16 21   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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   717 841 911 896 954 1,068 0.0 0.0   EBITDA   172 66.9 266 163 163 219 0.0 0.0   EBIT   149 29.9 225 119 107 164 0.0 0.0   Pre-tax profit (PTP)   127.0 114.2 335.1 62.2 63.7 82.5 0.0 0.0   Net earnings   99.0 89.1 261.4 48.5 49.7 60.9 0.0 0.0   Pre-tax profit without non-rec. items   127 114 335 62.2 63.7 82.5 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   1,664 1,763 1,952 2,105 2,225 2,345 0.0 0.0   Shareholders equity total   159 248 509 558 608 668 618 618   Interest-bearing liabilities   679 1,563 1,469 1,397 1,705 1,548 0.0 0.0   Balance sheet total (assets)   2,127 2,261 2,623 2,634 2,919 2,923 618 618   Net Debt   679 1,533 1,438 1,359 1,675 1,548 -618 -618     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   717 841 911 896 954 1,068 0.0 0.0   Gross profit growth   172,671.1% 17.3% 8.3% -1.6% 6.4% 11.9% -100.0% 0.0%   Employees   0 0 0 0 0 3 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 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)   2,127 2,261 2,623 2,634 2,919 2,923 618 618   Balance sheet change%   136,246.2% 6.3% 16.0% 0.4% 10.8% 0.1% -78.8% 0.0%   Added value   172.0 66.9 266.3 162.9 151.5 219.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,640 62 147 109 65 64 -2,345 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 (%)   20.8% 3.6% 24.7% 13.3% 11.2% 15.3% 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 %   20.7% 9.9% 17.4% 4.6% 4.7% 6.1% 0.0% 0.0%   ROI %   23.1% 11.5% 21.5% 5.8% 5.8% 7.4% 0.0% 0.0%   ROE %   124.5% 43.8% 69.0% 9.1% 8.5% 9.5% 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 %   7.5% 11.0% 19.4% 21.2% 20.8% 22.9% 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, %   394.8% 2,291.1% 540.2% 834.0% 1,028.9% 705.9% 0.0% 0.0%   Gearing %   427.0% 630.4% 288.3% 250.4% 280.7% 231.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   27.4% 9.1% 5.9% 4.0% 4.3% 5.8% 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   0.0 0.2 0.3 0.3 0.4 0.3 0.0 0.0   Current Ratio   0.5 0.4 0.5 0.4 0.4 0.3 0.0 0.0   Cash and cash equivalent   0.0 30.2 30.2 37.9 30.2 0.0 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   -474.0 -625.1 -638.7 -789.0 -965.1 -1,135.0 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  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 0 73 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 73 0 0   EBIT / employee   0 0 0 0 0 55 0 0   Net earnings / employee   0 0 0 0 0 20 0 0