Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STØVRING AUTOOPHUG 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 1.0% 1.0% 1.7% 1.1% 1.3% 8.4% 8.4%   Credit score (0-100)   83 86 85 73 83 80 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   267.0 711.7 769.4 10.6 536.4 209.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,490 11,513 11,085 10,454 13,194 17,784 0.0 0.0   EBITDA   1,617 2,384 2,071 2,638 4,965 9,048 0.0 0.0   EBIT   1,410 2,133 1,788 2,327 4,559 8,769 0.0 0.0   Pre-tax profit (PTP)   945.0 1,714.2 1,411.4 1,933.3 3,958.9 7,969.0 0.0 0.0   Net earnings   735.1 1,327.9 1,080.3 1,394.4 3,075.4 6,209.1 0.0 0.0   Pre-tax profit without non-rec. items   945 1,714 1,411 1,933 3,959 7,969 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   8,663 8,592 8,848 8,705 8,422 8,102 0.0 0.0   Shareholders equity total   8,845 10,226 11,448 6,042 9,118 10,152 9,995 9,995   Interest-bearing liabilities   9,329 7,072 6,872 12,797 12,271 12,987 0.0 0.0   Balance sheet total (assets)   22,395 24,057 23,552 23,897 27,632 29,230 9,995 9,995   Net Debt   9,176 7,025 6,767 12,770 11,972 12,964 -9,995 -9,995     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   10,490 11,513 11,085 10,454 13,194 17,784 0.0 0.0   Gross profit growth   -2.9% 9.7% -3.7% -5.7% 26.2% 34.8% -100.0% 0.0%   Employees   21 22 22 22 22 25 0 0   Employee growth %   5.0% 4.8% 0.0% 0.0% 0.0% 13.6% -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)   22,395 24,057 23,552 23,897 27,632 29,230 9,995 9,995   Balance sheet change%   5.3% 7.4% -2.1% 1.5% 15.6% 5.8% -65.8% 0.0%   Added value   1,617.3 2,384.3 2,071.2 2,638.5 4,870.8 9,048.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   133 -322 -27 -455 -689 -599 -8,102 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   13.4% 18.5% 16.1% 22.3% 34.6% 49.3% 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 %   6.9% 9.6% 7.9% 10.1% 18.1% 30.9% 0.0% 0.0%   ROI %   8.2% 11.9% 10.0% 12.2% 22.2% 37.9% 0.0% 0.0%   ROE %   8.7% 13.9% 10.0% 15.9% 40.6% 64.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   39.6% 42.6% 48.7% 25.3% 33.0% 34.7% 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, %   567.3% 294.6% 326.7% 484.0% 241.1% 143.3% 0.0% 0.0%   Gearing %   105.5% 69.2% 60.0% 211.8% 134.6% 127.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 6.2% 6.9% 4.6% 5.6% 6.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.5 0.5 0.5 0.3 0.4 0.4 0.0 0.0   Current Ratio   1.6 1.7 1.9 1.5 1.8 1.8 0.0 0.0   Cash and cash equivalent   152.9 47.1 104.5 27.5 299.5 23.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   5,034.7 6,374.1 7,106.1 5,306.0 8,337.0 9,456.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   77 108 94 120 221 362 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   77 108 94 120 226 362 0 0   EBIT / employee   67 97 81 106 207 351 0 0   Net earnings / employee   35 60 49 63 140 248 0 0