Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gærum 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 N/A 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% 2.9% 2.9%   Bankruptcy risk   0.0% 4.0% 2.5% 1.4% 0.9% 3.5% 13.3% 13.1%   Credit score (0-100)   0 51 62 77 89 52 17 18   Credit rating   N/A BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 70.0 699.1 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 N/A 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   0.0 1,910 4,837 8,203 6,644 3,371 0.0 0.0   EBITDA   0.0 489 1,221 4,630 3,515 280 0.0 0.0   EBIT   0.0 434 1,062 4,328 3,180 -66.7 0.0 0.0   Pre-tax profit (PTP)   0.0 260.5 488.0 3,733.0 2,731.1 -427.6 0.0 0.0   Net earnings   0.0 196.8 380.0 2,915.2 2,135.4 -360.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 261 488 3,733 2,731 -428 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 2,995 2,887 3,804 4,017 4,098 0.0 0.0   Shareholders equity total   0.0 1,197 1,577 4,092 6,228 640 -360 -360   Interest-bearing liabilities   0.0 8,829 11,919 13,080 6,280 7,683 639 639   Balance sheet total (assets)   0.0 14,558 16,346 21,867 15,331 10,454 279 279   Net Debt   0.0 7,347 7,930 10,149 5,047 7,641 639 639     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 1,910 4,837 8,203 6,644 3,371 0.0 0.0   Gross profit growth   0.0% 0.0% 153.2% 69.6% -19.0% -49.3% -100.0% 0.0%   Employees   0 7 7 7 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -28.6% 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)   0 14,558 16,346 21,867 15,331 10,454 279 279   Balance sheet change%   0.0% 0.0% 12.3% 33.8% -29.9% -31.8% -97.3% 0.0%   Added value   0.0 488.9 1,220.8 4,630.2 3,481.9 279.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 3,419 -317 565 -172 -316 -4,098 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 22.7% 22.0% 52.8% 47.9% -2.0% 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 %   0.0% 3.0% 6.9% 22.7% 17.1% -0.5% 0.0% 0.0%   ROI %   0.0% 4.3% 9.0% 28.1% 21.3% -0.6% 0.0% 0.0%   ROE %   0.0% 16.4% 27.4% 102.9% 41.4% -10.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 8.2% 9.6% 19.2% 40.7% 6.2% -56.3% -56.3%   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% 1,502.6% 649.5% 219.2% 143.6% 2,731.0% 0.0% 0.0%   Gearing %   0.0% 737.7% 755.9% 319.7% 100.8% 1,200.7% -177.5% -177.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.9% 5.6% 4.8% 4.6% 5.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 0.5 0.6 0.4 1.2 0.2 0.0 0.0   Current Ratio   0.0 1.9 1.6 1.6 3.4 1.0 0.0 0.0   Cash and cash equivalent   0.0 1,481.9 3,989.2 2,931.7 1,233.2 42.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 5,131.6 5,042.0 6,287.9 7,709.0 82.2 -319.6 -319.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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 70 174 661 696 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 70 174 661 703 56 0 0   EBIT / employee   0 62 152 618 636 -13 0 0   Net earnings / employee   0 28 54 416 427 -72 0 0