Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Glostrup Auto Skadecenter ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.6%   Bankruptcy risk   11.0% 9.2% 8.1% 8.2% 16.3% 17.0% 16.8% 14.8%   Credit score (0-100)   24 28 31 30 10 9 9 14   Credit rating   BB BB BB BB BB BB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 102 1,356 1,356 1,356   Gross profit   -142 8.6 -13.0 -9.4 -418 1,356 0.0 0.0   EBITDA   -144 8.6 -13.0 -9.4 -418 1,356 0.0 0.0   EBIT   -174 -12.9 -13.0 -104 -418 1,356 0.0 0.0   Pre-tax profit (PTP)   -175.7 0.5 -13.2 -104.3 -419.0 1,356.0 0.0 0.0   Net earnings   -141.4 1.9 -10.4 -76.1 -327.0 1,356.0 0.0 0.0   Pre-tax profit without non-rec. items   -176 0.5 -13.2 -104 -419 1,356 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   59.0 0.0 0.0 380 380 122 0.0 0.0   Shareholders equity total   189 191 181 104 50.0 0.0 0.0 0.0   Interest-bearing liabilities   74.3 24.1 30.4 322 0.0 0.0 0.0 0.0   Balance sheet total (assets)   237 215 281 427 740 740 0.0 0.0   Net Debt   4.1 -105 -71.5 322 -7.8 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 102 1,356 1,356 1,356   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 1,226.0% 0.0% 0.0%   Gross profit   -142 8.6 -13.0 -9.4 -418 1,356 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 27.8% -4,360.1% 0.0% -100.0% 0.0%   Employees   0 0 0 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   237 215 281 427 740 740 0 0   Balance sheet change%   -53.1% -9.2% 30.8% 51.7% 73.5% 0.0% -100.0% 0.0%   Added value   -144.0 8.6 -13.0 -9.4 -323.2 1,356.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -316.1% 100.0% 0.0% 0.0%   Investments   -59 -80 -0 285 -0 -258 -122 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -408.9% 100.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -408.9% 100.0% 0.0% 0.0%   EBIT to gross profit (%)   121.8% -150.9% 100.0% 1,112.3% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -319.8% 100.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -319.8% 100.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -409.7% 100.0% 0.0% 0.0%   ROA %   -46.8% 0.3% -5.2% -29.5% -71.7% 183.2% 0.0% 0.0%   ROI %   -49.1% 0.3% -6.1% -32.7% -73.2% 379.1% 0.0% 0.0%   ROE %   -54.5% 1.0% -5.6% -53.4% -423.4% 343.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   65.2% 88.8% 64.2% 24.5% 6.3% 0.0% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 24.4% 54.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 16.8% 54.6% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -2.9% -1,225.6% 550.4% -3,436.8% 1.9% 0.0% 0.0% 0.0%   Gearing %   39.3% 12.6% 16.8% 308.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 0.4% 0.8% 0.0% 0.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   -4.8 -1,700.4 2.3 0.0 14.4 0.8 0.0 0.0   Current Ratio   -4.8 -1,700.4 2.3 0.0 14.4 0.8 0.0 0.0   Cash and cash equivalent   70.2 129.0 101.9 0.0 7.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 274.4 104.4 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% 352.8% 45.6% 0.0% 0.0%   Net working capital   154.3 170.1 90.7 47.1 335.7 -122.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 328.3% -9.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -9 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -9 0 0 0 0   EBIT / employee   0 0 0 -104 0 0 0 0   Net earnings / employee   0 0 0 -76 0 0 0 0