Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OIL! tank & go ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/2 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   5.2% 2.2% 2.5% 2.5% 1.2% 0.7% 4.7% 4.2%   Credit score (0-100)   44 66 61 62 81 81 46 48   Credit rating   BBB BBB BBB BBB A AA BBB BBB   Credit limit (mDKK)   -0.0 -0.0 0.0 -0.0 4.6 12.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/2 2025e N/A 2026e N/A Net sales   732 559 670 910 824 120 120 120   Gross profit   17.4 43.8 54.7 64.1 68.3 10.0 0.0 0.0   EBITDA   -0.4 24.2 33.8 41.0 60.6 9.1 0.0 0.0   EBIT   -0.4 24.2 33.8 41.0 44.5 6.4 0.0 0.0   Pre-tax profit (PTP)   -0.6 20.5 25.2 30.3 42.5 6.4 0.0 0.0   Net earnings   -0.6 20.5 25.2 30.3 35.1 3.0 0.0 0.0   Pre-tax profit without non-rec. items   -0.4 24.2 33.8 41.0 44.0 6.4 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/2 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 80.5 78.9 0.0 0.0   Shareholders equity total   -55.2 -75.7 101 -131 116 119 74.4 74.4   Interest-bearing liabilities   0.0 0.0 0.0 0.0 6.9 4.0 0.0 0.0   Balance sheet total (assets)   144 143 198 160 172 168 74.4 74.4   Net Debt   0.0 0.0 0.0 0.0 -25.1 -26.3 -60.4 -60.4     See the entire balance sheet 1.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/2 2025e N/A 2026e N/A Net sales   732 559 670 910 824 120 120 120   Net sales growth   -1.2% -23.6% 19.8% 35.8% -9.5% -85.4% 0.0% 0.0%   Gross profit   17.4 43.8 54.7 64.1 68.3 10.0 0.0 0.0   Gross profit growth   -6.4% 151.6% 24.7% 17.2% 6.6% -85.4% -100.0% 0.0%   Employees   0 0 0 0 6 6 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)   144 143 198 160 172 168 74 74   Balance sheet change%   3.0% -1.0% 38.6% -19.0% 7.3% -2.2% -55.8% 0.0%   Added value   -0.4 24.2 33.8 41.0 44.5 9.1 0.0 0.0   Added value %     4.3% 5.0% 4.5% 5.4% 7.5% 0.0% 0.0%   Investments   -112 0 0 0 79 -5 -79 0   Net sales trend   -1.0 -2.0 1.0 2.0 -1.0 -2.0 0.0 0.0   EBIT trend   -4.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/2 2025e N/A 2026e N/A EBITDA %   -0.1% 4.3% 5.0% 4.5% 7.4% 7.5% 0.0% 0.0%   EBIT %   -0.1% 4.3% 5.0% 4.5% 5.4% 5.3% 0.0% 0.0%   EBIT to gross profit (%)   -2.4% 55.2% 61.8% 64.0% 65.1% 64.6% 0.0% 0.0%   Net Earnings %   -0.1% 3.7% 3.8% 3.3% 4.3% 2.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -0.1% 3.7% 3.8% 3.3% 6.2% 4.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   -0.1% 4.3% 5.0% 4.5% 5.3% 5.3% 0.0% 0.0%   ROA %   -0.2% 11.6% 16.2% 16.7% 19.2% 3.8% 0.0% 0.0%   ROI %   -0.3% 11.6% 16.2% 16.7% 20.7% 4.7% 0.0% 0.0%   ROE %   -200.0% -31.4% 200.0% -200.0% -470.3% 2.6% 0.0% 0.0%   1.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/2 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 100.0% 0.0% 67.8% 70.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 5.0% 28.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 1.2% 3.2% -50.2% -50.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -41.4% -290.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 5.9% 3.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 12.8% 0.9% 0.0% 0.0%   1.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/2 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.2 1.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.9 2.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 31.9 30.3 0.0 0.0   1.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/2 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 8.2 29.9 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 344.6 1,724.6 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 9.4% 62.7% 50.2% 50.2%   Net working capital   0.0 0.0 0.0 0.0 35.7 41.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 4.3% 34.3% 0.0% 0.0%   1.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/2 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 137 20 0 0   Added value / employee   0 0 0 0 7 2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 10 2 0 0   EBIT / employee   0 0 0 0 7 1 0 0   Net earnings / employee   0 0 0 0 6 1 0 0