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  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% 1.9% 1.9%   Bankruptcy risk   0.6% 0.6% 0.4% 0.5% 0.9% 0.5% 6.5% 6.5%   Credit score (0-100)   98 98 100 99 88 99 37 37   Credit rating   AA AA AAA AAA A AAA BBB BBB   Credit limit (kDKK)   1,115.9 1,128.9 1,348.9 1,439.9 612.4 1,379.0 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   10,807 10,490 11,513 11,085 10,454 13,194 0.0 0.0   EBITDA   2,757 1,617 2,384 2,071 2,638 4,965 0.0 0.0   EBIT   2,569 1,410 2,133 1,788 2,327 4,559 0.0 0.0   Pre-tax profit (PTP)   2,072.8 945.0 1,714.2 1,411.4 1,933.3 3,958.9 0.0 0.0   Net earnings   1,609.4 735.1 1,327.9 1,080.3 1,394.4 3,075.4 0.0 0.0   Pre-tax profit without non-rec. items   2,073 945 1,714 1,411 1,933 3,959 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   8,322 8,663 8,592 8,848 8,705 8,422 0.0 0.0   Shareholders equity total   8,136 8,845 10,226 11,448 6,042 9,118 7,461 7,461   Interest-bearing liabilities   8,747 9,329 7,072 6,872 12,797 12,271 0.0 0.0   Balance sheet total (assets)   21,262 22,395 24,057 23,552 23,897 27,632 7,461 7,461   Net Debt   8,608 9,176 7,025 6,767 12,770 11,972 -7,461 -7,461     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   10,807 10,490 11,513 11,085 10,454 13,194 0.0 0.0   Gross profit growth   8.3% -2.9% 9.7% -3.7% -5.7% 26.2% -100.0% 0.0%   Employees   20 21 22 22 22 20 0 0   Employee growth %   -4.8% 5.0% 4.8% 0.0% 0.0% -9.1% -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)   21,262 22,395 24,057 23,552 23,897 27,632 7,461 7,461   Balance sheet change%   6.3% 5.3% 7.4% -2.1% 1.5% 15.6% -73.0% 0.0%   Added value   2,757.2 1,617.3 2,384.3 2,071.2 2,610.3 4,964.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -155 133 -322 -27 -455 -689 -8,422 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  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 (%)   23.8% 13.4% 18.5% 16.1% 22.3% 34.6% 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 %   12.8% 6.9% 9.6% 7.9% 10.1% 18.1% 0.0% 0.0%   ROI %   15.2% 8.2% 11.9% 10.0% 12.2% 22.2% 0.0% 0.0%   ROE %   22.0% 8.7% 13.9% 10.0% 15.9% 40.6% 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 %   38.5% 39.6% 42.6% 48.7% 25.3% 33.0% 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, %   312.2% 567.3% 294.6% 326.7% 484.0% 241.1% 0.0% 0.0%   Gearing %   107.5% 105.5% 69.2% 60.0% 211.8% 134.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 6.1% 6.2% 6.9% 4.6% 5.6% 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   0.5 0.5 0.5 0.5 0.3 0.4 0.0 0.0   Current Ratio   1.6 1.6 1.7 1.9 1.5 1.8 0.0 0.0   Cash and cash equivalent   138.6 152.9 47.1 104.5 27.5 299.5 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   4,810.3 5,034.7 6,374.1 7,106.1 5,306.0 8,337.0 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   138 77 108 94 119 248 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   138 77 108 94 120 248 0 0   EBIT / employee   128 67 97 81 106 228 0 0   Net earnings / employee   80 35 60 49 63 154 0 0