Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vinderup Bilcenter 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   0.0% 3.3% 4.8% 1.5% 1.0% 1.0% 11.1% 10.9%   Credit score (0-100)   0 56 45 76 86 85 22 22   Credit rating   N/A BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 4.6 96.6 87.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 884 1,008 1,309 1,780 1,242 0.0 0.0   EBITDA   0.0 287 99.1 333 683 233 0.0 0.0   EBIT   0.0 243 18.5 271 632 183 0.0 0.0   Pre-tax profit (PTP)   0.0 219.9 7.6 257.7 621.4 164.5 0.0 0.0   Net earnings   0.0 169.0 5.5 200.2 484.7 127.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 220 7.6 258 621 164 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 242 284 151 82.5 117 0.0 0.0   Shareholders equity total   0.0 219 225 425 909 961 821 821   Interest-bearing liabilities   0.0 209 218 245 323 336 0.0 0.0   Balance sheet total (assets)   0.0 747 1,094 1,211 1,906 1,823 821 821   Net Debt   0.0 46.3 -10.1 -95.5 -404 -378 -821 -821     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 884 1,008 1,309 1,780 1,242 0.0 0.0   Gross profit growth   0.0% 0.0% 14.1% 29.8% 36.0% -30.2% -100.0% 0.0%   Employees   0 2 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 50.0% 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)   0 747 1,094 1,211 1,906 1,823 821 821   Balance sheet change%   0.0% 0.0% 46.5% 10.7% 57.4% -4.4% -54.9% 0.0%   Added value   0.0 286.5 99.1 333.1 694.5 232.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 198 -39 -195 -120 -16 -117 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 27.5% 1.8% 20.7% 35.5% 14.7% 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 %   0.0% 32.6% 2.0% 23.6% 40.6% 9.9% 0.0% 0.0%   ROI %   0.0% 56.0% 4.3% 48.0% 65.7% 14.4% 0.0% 0.0%   ROE %   0.0% 77.2% 2.5% 61.7% 72.7% 13.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 29.3% 21.6% 36.9% 47.7% 52.7% 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, %   0.0% 16.1% -10.2% -28.7% -59.1% -162.3% 0.0% 0.0%   Gearing %   0.0% 95.6% 96.9% 57.8% 35.5% 35.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 22.4% 5.2% 6.0% 3.9% 5.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.5 0.5 0.6 0.8 1.1 0.0 0.0   Current Ratio   0.0 1.0 0.9 1.4 1.9 2.0 0.0 0.0   Cash and cash equivalent   0.0 163.0 227.7 340.9 726.9 713.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 -17.1 -51.6 285.5 838.4 850.0 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 143 33 111 232 78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 143 33 111 228 78 0 0   EBIT / employee   0 121 6 90 211 61 0 0   Net earnings / employee   0 85 2 67 162 42 0 0