Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GLOSTRUP BILER 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1% 3.1%   Bankruptcy risk   3.1% 2.2% 1.7% 1.9% 2.0% 2.2% 9.4% 9.4%   Credit score (0-100)   58 68 73 68 68 65 26 26   Credit rating   BBB BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.1 2.8 0.5 0.4 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   761 1,943 1,317 1,036 1,267 1,544 0.0 0.0   EBITDA   475 967 676 358 574 797 0.0 0.0   EBIT   430 881 586 268 479 358 0.0 0.0   Pre-tax profit (PTP)   429.3 875.2 515.9 190.8 423.2 222.7 0.0 0.0   Net earnings   334.7 681.3 404.5 144.4 330.1 172.6 0.0 0.0   Pre-tax profit without non-rec. items   429 875 516 191 423 223 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   24.0 53.1 39.5 25.8 88.2 72.5 0.0 0.0   Shareholders equity total   504 1,185 1,590 1,734 2,064 2,237 2,157 2,157   Interest-bearing liabilities   69.5 72.3 79.5 79.5 79.9 85.4 0.0 0.0   Balance sheet total (assets)   2,107 2,974 4,295 4,437 5,919 6,353 2,157 2,157   Net Debt   -75.5 -75.9 -423 -74.3 -2.3 -289 -2,157 -2,157     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   761 1,943 1,317 1,036 1,267 1,544 0.0 0.0   Gross profit growth   0.0% 155.4% -32.2% -21.4% 22.3% 21.8% -100.0% 0.0%   Employees   1 3 2 2 2 2 0 0   Employee growth %   0.0% 200.0% -33.3% 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)   2,107 2,974 4,295 4,437 5,919 6,353 2,157 2,157   Balance sheet change%   584.5% 41.1% 44.5% 3.3% 33.4% 7.3% -66.1% 0.0%   Added value   474.7 967.3 676.4 358.3 569.9 796.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   711 -134 -181 -181 -109 -878 -73 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 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   56.5% 45.3% 44.5% 25.8% 37.8% 23.2% 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 %   35.6% 34.7% 16.1% 6.1% 9.3% 5.8% 0.0% 0.0%   ROI %   38.8% 38.5% 20.6% 7.4% 9.8% 6.3% 0.0% 0.0%   ROE %   86.2% 80.7% 29.2% 8.7% 17.4% 8.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   23.9% 39.9% 37.0% 39.1% 34.9% 35.2% 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, %   -15.9% -7.8% -62.5% -20.7% -0.4% -36.3% 0.0% 0.0%   Gearing %   13.8% 6.1% 5.0% 4.6% 3.9% 3.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 8.4% 92.0% 96.7% 70.3% 163.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.3 0.5 0.4 0.5 1.4 0.8 0.0 0.0   Current Ratio   5.3 7.2 2.9 10.8 12.9 10.7 0.0 0.0   Cash and cash equivalent   145.0 148.2 502.1 153.8 82.2 374.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   995.7 1,841.5 2,325.0 2,981.3 4,864.4 5,569.7 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   475 322 338 179 285 398 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   475 322 338 179 287 398 0 0   EBIT / employee   430 294 293 134 240 179 0 0   Net earnings / employee   335 227 202 72 165 86 0 0