Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lønquist Auto ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1%   Bankruptcy risk   1.6% 2.3% 1.3% 0.9% 1.5% 1.1% 12.4% 12.2%   Credit score (0-100)   76 66 79 88 76 83 19 20   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   4.7 0.0 58.7 490.6 22.3 312.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,918 2,001 3,412 4,066 2,599 3,251 0.0 0.0   EBITDA   1,097 1,086 2,032 2,253 769 1,167 0.0 0.0   EBIT   1,092 1,078 2,024 2,233 707 1,109 0.0 0.0   Pre-tax profit (PTP)   1,059.1 916.3 1,909.9 2,064.4 445.9 711.5 0.0 0.0   Net earnings   824.8 696.6 1,488.6 1,609.4 338.1 552.3 0.0 0.0   Pre-tax profit without non-rec. items   1,059 916 1,910 2,064 446 712 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   17.8 27.4 19.4 238 215 157 0.0 0.0   Shareholders equity total   1,663 2,260 3,648 5,138 5,356 5,788 5,616 5,616   Interest-bearing liabilities   798 2,621 4,052 3,919 6,765 2,259 0.0 0.0   Balance sheet total (assets)   3,186 8,121 9,657 11,443 13,496 12,334 5,616 5,616   Net Debt   289 2,621 4,052 3,919 6,765 1,485 -5,616 -5,616     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,918 2,001 3,412 4,066 2,599 3,251 0.0 0.0   Gross profit growth   -13.0% 4.3% 70.5% 19.2% -36.1% 25.1% -100.0% 0.0%   Employees   2 2 3 4 4 5 0 0   Employee growth %   0.0% 0.0% 50.0% 33.3% 0.0% 25.0% -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)   3,186 8,121 9,657 11,443 13,496 12,334 5,616 5,616   Balance sheet change%   54.1% 154.9% 18.9% 18.5% 17.9% -8.6% -54.5% 0.0%   Added value   1,096.6 1,086.2 2,031.6 2,253.1 727.0 1,166.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13 2 -16 199 -85 -116 -157 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   56.9% 53.9% 59.3% 54.9% 27.2% 34.1% 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 %   41.6% 19.1% 22.8% 21.2% 5.7% 8.6% 0.0% 0.0%   ROI %   53.6% 29.4% 32.2% 26.6% 6.7% 11.0% 0.0% 0.0%   ROE %   63.4% 35.5% 50.4% 36.6% 6.4% 9.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   52.2% 27.8% 37.8% 44.9% 39.7% 46.9% 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, %   26.4% 241.3% 199.4% 173.9% 879.2% 127.3% 0.0% 0.0%   Gearing %   48.0% 116.0% 111.1% 76.3% 126.3% 39.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 9.5% 3.4% 4.2% 4.9% 8.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.4 0.0 0.0 0.0 0.1 0.4 0.0 0.0   Current Ratio   2.5 1.4 1.7 1.9 1.7 1.9 0.0 0.0   Cash and cash equivalent   509.2 0.0 0.0 0.0 0.0 774.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,879.6 2,434.4 4,032.1 5,335.5 5,235.2 5,786.6 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   548 543 677 563 182 233 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   548 543 677 563 192 233 0 0   EBIT / employee   546 539 675 558 177 222 0 0   Net earnings / employee   412 348 496 402 85 110 0 0