Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Autohuset Silkeborg 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   4.3% 7.7% 5.5% 6.4% 5.4% 3.8% 9.2% 9.2%   Credit score (0-100)   49 32 40 36 41 51 27 27   Credit rating   BBB BB 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)  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   1,020 1,202 1,184 1,567 2,265 2,966 0.0 0.0   EBITDA   608 623 537 879 1,313 1,844 0.0 0.0   EBIT   608 623 537 879 1,313 1,844 0.0 0.0   Pre-tax profit (PTP)   494.1 555.0 500.5 676.0 1,066.1 1,618.7 0.0 0.0   Net earnings   385.3 421.5 388.7 525.9 828.7 1,257.3 0.0 0.0   Pre-tax profit without non-rec. items   494 555 501 676 1,066 1,619 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   308 530 768 1,144 1,823 2,580 1,530 1,530   Interest-bearing liabilities   2,286 2,350 2,776 2,945 3,765 3,007 0.0 0.0   Balance sheet total (assets)   2,866 3,457 3,931 4,477 6,294 6,098 1,530 1,530   Net Debt   2,224 2,263 2,669 2,898 3,745 2,994 -1,530 -1,530     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   1,020 1,202 1,184 1,567 2,265 2,966 0.0 0.0   Gross profit growth   198.2% 17.9% -1.5% 32.3% 44.6% 30.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   2,866 3,457 3,931 4,477 6,294 6,098 1,530 1,530   Balance sheet change%   8.5% 20.6% 13.7% 13.9% 40.6% -3.1% -74.9% 0.0%   Added value   607.6 623.2 537.2 879.2 1,313.1 1,844.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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  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 (%)   59.6% 51.9% 45.4% 56.1% 58.0% 62.2% 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 %   21.8% 20.3% 16.2% 21.2% 24.4% 29.8% 0.0% 0.0%   ROI %   23.3% 23.4% 18.6% 23.4% 27.1% 33.0% 0.0% 0.0%   ROE %   26.1% 100.6% 59.9% 55.0% 55.9% 57.1% 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 %   11.0% 15.3% 19.5% 25.6% 29.0% 42.3% 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, %   366.1% 363.2% 496.8% 329.6% 285.2% 162.4% 0.0% 0.0%   Gearing %   742.1% 443.7% 361.4% 257.4% 206.6% 116.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 3.7% 3.8% 7.5% 7.4% 6.7% 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   0.0 0.1 0.1 0.1 0.0 0.1 0.0 0.0   Current Ratio   1.1 1.2 1.2 1.3 1.4 1.7 0.0 0.0   Cash and cash equivalent   62.1 86.7 107.4 47.6 20.0 12.9 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   265.5 467.6 661.5 1,104.0 1,813.0 2,577.5 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   608 623 537 879 1,313 1,844 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   608 623 537 879 1,313 1,844 0 0   EBIT / employee   608 623 537 879 1,313 1,844 0 0   Net earnings / employee   385 422 389 526 829 1,257 0 0