Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vinthers Auto 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 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% 1.5% 1.5%   Bankruptcy risk   0.0% 5.4% 4.5% 4.1% 4.2% 6.2% 14.9% 14.6%   Credit score (0-100)   0 43 46 48 48 37 14 15   Credit rating   N/A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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 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   0.0 2,143 2,144 2,061 1,978 1,386 0.0 0.0   EBITDA   0.0 906 644 414 462 246 0.0 0.0   EBIT   0.0 821 542 315 357 141 0.0 0.0   Pre-tax profit (PTP)   0.0 816.6 538.2 305.0 352.7 141.1 0.0 0.0   Net earnings   0.0 635.1 419.0 235.2 271.9 109.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 817 538 305 353 141 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 196 209 167 102 36.6 0.0 0.0   Shareholders equity total   0.0 1,121 1,340 1,175 1,247 756 566 566   Interest-bearing liabilities   0.0 0.0 299 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 1,713 2,370 1,584 1,737 1,034 566 566   Net Debt   0.0 -1,103 -1,444 -1,028 -1,360 -765 -566 -566     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 2,143 2,144 2,061 1,978 1,386 0.0 0.0   Gross profit growth   0.0% 0.0% 0.1% -3.9% -4.0% -29.9% -100.0% 0.0%   Employees   0 2 4 4 3 2 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% -25.0% -33.3% -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 1,713 2,370 1,584 1,737 1,034 566 566   Balance sheet change%   0.0% 0.0% 38.4% -33.2% 9.7% -40.5% -45.3% 0.0%   Added value   0.0 906.0 643.8 414.3 456.8 245.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 271 -129 -182 -210 -210 -37 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 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 (%)   0.0% 38.3% 25.3% 15.3% 18.1% 10.2% 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 %   0.0% 48.0% 26.5% 15.9% 21.5% 10.2% 0.0% 0.0%   ROI %   0.0% 73.3% 39.3% 22.4% 29.5% 14.1% 0.0% 0.0%   ROE %   0.0% 56.7% 34.1% 18.7% 22.5% 10.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 65.4% 56.5% 74.2% 71.8% 73.1% 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% -121.8% -224.3% -248.2% -294.1% -311.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 22.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.4% 6.5% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 2.2 1.9 3.1 3.1 3.3 0.0 0.0   Current Ratio   0.0 2.2 1.9 3.2 3.2 3.4 0.0 0.0   Cash and cash equivalent   0.0 1,103.4 1,742.7 1,028.3 1,359.9 765.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 726.8 965.5 881.5 1,057.2 669.9 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  2018 N/A 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   0 453 161 104 152 123 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 453 161 104 154 123 0 0   EBIT / employee   0 411 135 79 119 70 0 0   Net earnings / employee   0 318 105 59 91 54 0 0