Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BREDGAARDS AUTOSERVICE 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% 2.1% 2.1%   Bankruptcy risk   7.2% 1.7% 2.1% 2.2% 3.2% 1.5% 10.0% 10.0%   Credit score (0-100)   35 75 67 65 55 74 25 25   Credit rating   BBB A A BBB BBB A BB BB   Credit limit (kDKK)   0.0 2.1 0.1 0.1 0.0 5.4 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   0.7 811 774 723 561 829 0.0 0.0   EBITDA   0.4 336 262 259 144 325 0.0 0.0   EBIT   0.3 220 146 136 7.6 168 0.0 0.0   Pre-tax profit (PTP)   0.3 203.0 120.6 120.6 38.6 144.3 0.0 0.0   Net earnings   0.2 146.5 71.3 79.6 16.6 140.1 0.0 0.0   Pre-tax profit without non-rec. items   0.3 203 121 121 38.6 144 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   0.8 694 605 644 715 773 0.0 0.0   Shareholders equity total   0.8 990 1,061 1,141 1,158 1,298 1,172 1,172   Interest-bearing liabilities   0.7 579 532 483 433 382 0.0 0.0   Balance sheet total (assets)   1.8 1,952 1,960 2,229 2,087 2,238 1,172 1,172   Net Debt   0.3 43.2 62.3 -203 -138 -394 -1,172 -1,172     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   0.7 811 774 723 561 829 0.0 0.0   Gross profit growth   -16.4% 116,641.3% -4.6% -6.6% -22.5% 47.9% -100.0% 0.0%   Employees   0 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 0.0% 0.0% 10.0% -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 1,952 1,960 2,229 2,087 2,238 1,172 1,172   Balance sheet change%   2.2% 107,152.0% 0.4% 13.7% -6.4% 7.2% -47.6% 0.0%   Added value   0.4 336.1 262.5 259.4 131.2 325.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -0 577 -205 -85 -65 -100 -773 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 2018/9 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 (%)   41.0% 27.1% 18.9% 18.8% 1.4% 20.2% 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 %   16.6% 23.7% 7.7% 7.2% 3.3% 7.8% 0.0% 0.0%   ROI %   20.5% 29.5% 9.5% 9.4% 4.4% 10.3% 0.0% 0.0%   ROE %   28.1% 29.6% 6.9% 7.2% 1.4% 11.4% 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 %   46.3% 50.7% 54.1% 51.2% 55.5% 58.0% 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, %   65.5% 12.9% 23.7% -78.4% -95.8% -121.0% 0.0% 0.0%   Gearing %   79.7% 58.5% 50.1% 42.3% 37.4% 29.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 9.9% 5.3% 6.1% 7.0% 6.0% 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   2.2 3.1 3.5 2.6 2.7 2.6 0.0 0.0   Current Ratio   2.5 3.2 3.9 2.7 2.7 2.8 0.0 0.0   Cash and cash equivalent   0.4 536.0 469.5 686.4 571.3 775.1 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   0.6 860.6 993.0 981.3 862.9 924.5 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   0 168 262 259 131 296 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 168 262 259 144 296 0 0   EBIT / employee   0 110 146 136 8 152 0 0   Net earnings / employee   0 73 71 80 17 127 0 0