Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASCOT KØRESKOLE 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% 2.0% 2.0%   Bankruptcy risk   1.5% 1.4% 1.4% 1.2% 4.2% 3.9% 10.6% 10.4%   Credit score (0-100)   77 79 78 82 48 49 23 24   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   6.9 23.2 26.6 103.3 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   3,621 5,099 5,778 5,577 5,234 4,264 0.0 0.0   EBITDA   679 978 986 1,322 473 532 0.0 0.0   EBIT   402 615 521 742 -101 50.7 0.0 0.0   Pre-tax profit (PTP)   410.1 622.4 522.4 736.2 -136.7 -103.0 0.0 0.0   Net earnings   319.8 485.5 405.2 573.8 -106.6 -113.3 0.0 0.0   Pre-tax profit without non-rec. items   410 622 522 736 -137 -103 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   1,202 1,141 1,877 1,759 1,435 999 0.0 0.0   Shareholders equity total   1,180 1,415 1,420 1,694 1,038 924 874 874   Interest-bearing liabilities   299 381 594 438 1,134 956 0.0 0.0   Balance sheet total (assets)   2,178 2,560 3,703 3,060 2,498 2,279 874 874   Net Debt   -377 -636 -691 -397 444 95.6 -874 -874     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   3,621 5,099 5,778 5,577 5,234 4,264 0.0 0.0   Gross profit growth   -5.2% 40.8% 13.3% -3.5% -6.2% -18.5% -100.0% 0.0%   Employees   6 8 9 8 9 7 0 0   Employee growth %   0.0% 33.3% 12.5% -11.1% 12.5% -22.2% -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)   2,178 2,560 3,703 3,060 2,498 2,279 874 874   Balance sheet change%   8.1% 17.5% 44.7% -17.4% -18.4% -8.7% -61.6% 0.0%   Added value   678.5 977.7 986.1 1,321.9 478.2 531.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   26 -424 271 -697 -899 -916 -999 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 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 (%)   11.1% 12.1% 9.0% 13.3% -1.9% 1.2% 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 %   20.2% 26.8% 17.2% 22.4% -3.0% 9.5% 0.0% 0.0%   ROI %   28.1% 37.9% 27.7% 35.6% -3.8% -3.1% 0.0% 0.0%   ROE %   24.9% 37.4% 28.6% 36.8% -7.8% -11.6% 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 %   54.2% 55.3% 38.4% 55.4% 41.5% 40.6% 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, %   -55.6% -65.0% -70.1% -30.1% 93.9% 18.0% 0.0% 0.0%   Gearing %   25.4% 26.9% 41.8% 25.8% 109.3% 103.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 3.3% 3.5% 4.0% 6.8% 3.9% 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   1.0 1.2 0.8 0.9 0.7 0.9 0.0 0.0   Current Ratio   1.0 1.2 0.8 0.9 0.7 0.9 0.0 0.0   Cash and cash equivalent   676.4 1,016.9 1,285.5 835.1 690.2 860.0 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)   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   -69.8 186.3 -522.7 -140.0 -505.6 -144.4 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   113 122 110 165 53 76 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   113 122 110 165 53 76 0 0   EBIT / employee   67 77 58 93 -11 7 0 0   Net earnings / employee   53 61 45 72 -12 -16 0 0