Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Davidsens Autoværksted 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% 1.5%   Bankruptcy risk   19.8% 10.6% 16.7% 26.0% 14.2% 17.2% 20.4% 20.0%   Credit score (0-100)   7 24 10 2 14 9 5 6   Credit rating   B BB BB B BB BB B B   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   -7.9 1,500 1,767 2,450 2,461 209 0.0 0.0   EBITDA   -7.9 52.0 -92.1 333 483 192 0.0 0.0   EBIT   -7.9 -66.5 -340 61.0 238 175 0.0 0.0   Pre-tax profit (PTP)   -7.9 -98.9 -372.9 35.3 223.2 166.7 0.0 0.0   Net earnings   -7.9 -86.1 -292.0 27.5 170.9 129.7 0.0 0.0   Pre-tax profit without non-rec. items   -7.9 -98.9 -373 35.3 223 167 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   0.0 672 854 582 0.0 83.3 0.0 0.0   Shareholders equity total   42.1 -44.1 -186 -159 12.3 142 92.1 92.1   Interest-bearing liabilities   0.0 598 771 233 0.0 205 0.0 0.0   Balance sheet total (assets)   43.1 1,009 1,301 998 693 549 92.1 92.1   Net Debt   0.0 518 647 18.5 -677 -87.0 -92.1 -92.1     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   -7.9 1,500 1,767 2,450 2,461 209 0.0 0.0   Gross profit growth   0.0% 0.0% 17.8% 38.6% 0.4% -91.5% -100.0% 0.0%   Employees   1 8 6 6 5 1 0 0   Employee growth %   0.0% 700.0% -25.0% 0.0% -16.7% -80.0% -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)   43 1,009 1,301 998 693 549 92 92   Balance sheet change%   0.0% 2,241.8% 29.0% -23.3% -30.6% -20.8% -83.2% 0.0%   Added value   -7.9 52.0 -92.1 333.1 510.5 192.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 553 -66 -544 -826 67 -83 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 2.0 3.0 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 (%)   100.0% -4.4% -19.3% 2.5% 9.7% 84.0% 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 %   -18.4% -12.1% -26.8% 4.6% 25.8% 28.3% 0.0% 0.0%   ROI %   -18.8% -20.8% -49.7% 12.1% 194.3% 97.4% 0.0% 0.0%   ROE %   -18.8% -16.4% -25.3% 2.4% 33.8% 168.0% 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 %   97.7% -4.2% -12.5% -13.7% 1.8% 25.9% 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, %   0.0% 994.7% -702.7% 5.6% -140.1% -45.3% 0.0% 0.0%   Gearing %   0.0% -1,356.4% -414.4% -147.0% 0.0% 144.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 10.9% 4.8% 5.1% 13.1% 8.7% 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   43.1 0.4 0.3 0.4 1.0 1.1 0.0 0.0   Current Ratio   43.1 0.4 0.3 0.4 1.0 1.1 0.0 0.0   Cash and cash equivalent   0.0 79.8 124.1 214.5 676.6 291.7 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)   46.1 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   42.1 -576.9 -887.5 -702.5 12.3 60.0 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   -8 7 -15 56 102 192 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -8 7 -15 56 97 192 0 0   EBIT / employee   -8 -8 -57 10 48 175 0 0   Net earnings / employee   -8 -11 -49 5 34 130 0 0