Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Færdsels Køreskole 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   15.0% 8.2% 16.2% 13.5% 15.2% 10.0% 15.8% 15.8%   Credit score (0-100)   15 30 10 16 12 25 12 12   Credit rating   BB BB BB BB BB BB 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)  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   570 378 374 341 503 548 0.0 0.0   EBITDA   144 -1.4 -106 76.0 157 111 0.0 0.0   EBIT   93.1 -1.4 -157 13.0 86.2 40.5 0.0 0.0   Pre-tax profit (PTP)   93.1 -2.9 -157.5 13.0 86.2 40.7 0.0 0.0   Net earnings   72.6 -3.0 -123.4 9.8 65.8 30.0 0.0 0.0   Pre-tax profit without non-rec. items   93.1 -2.9 -158 13.0 86.2 40.7 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   51.3 51.3 0.0 138 145 74.4 0.0 0.0   Shareholders equity total   152 149 25.3 35.1 101 131 80.9 80.9   Interest-bearing liabilities   0.1 0.6 0.0 142 0.0 18.7 0.0 0.0   Balance sheet total (assets)   185 182 59.0 247 236 243 80.9 80.9   Net Debt   -20.8 -15.2 -17.6 138 -13.4 -92.4 -80.9 -80.9     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   570 378 374 341 503 548 0.0 0.0   Gross profit growth   74.0% -33.7% -0.9% -8.9% 47.3% 8.9% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   185 182 59 247 236 243 81 81   Balance sheet change%   16.9% -1.7% -67.6% 319.1% -4.3% 2.7% -66.7% 0.0%   Added value   144.4 -1.4 -106.1 76.0 149.1 111.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -81 0 -103 75 -63 -142 -74 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 2.0 3.0 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 (%)   16.3% -0.4% -42.0% 3.8% 17.1% 7.4% 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 %   54.2% -0.7% -130.4% 8.5% 35.6% 17.0% 0.0% 0.0%   ROI %   66.2% -0.9% -180.1% 12.9% 62.0% 32.5% 0.0% 0.0%   ROE %   62.9% -2.0% -141.9% 32.4% 96.8% 25.9% 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 %   81.9% 81.6% 42.9% 14.2% 42.7% 53.9% 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, %   -14.4% 1,108.2% 16.6% 182.2% -8.6% -83.0% 0.0% 0.0%   Gearing %   0.0% 0.4% 0.0% 405.0% 0.0% 14.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 476.9% 79.6% 0.1% 0.0% 0.0% 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   4.0 3.9 1.8 0.5 0.4 1.2 0.0 0.0   Current Ratio   4.0 3.9 1.8 0.5 0.4 1.2 0.0 0.0   Cash and cash equivalent   20.9 15.8 17.6 3.6 13.4 111.0 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   100.5 97.5 25.3 -102.5 -83.9 16.9 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   72 -1 -53 38 75 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   72 -1 -53 38 78 56 0 0   EBIT / employee   47 -1 -79 7 43 20 0 0   Net earnings / employee   36 -1 -62 5 33 15 0 0