Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Young Drivers Køreskole 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 2019/6 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   5.1% 3.7% 2.8% 4.7% 12.4% 6.8% 17.3% 17.3%   Credit score (0-100)   45 53 59 44 18 34 9 9   Credit rating   BBB BBB BBB BBB BB 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 2019/6 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   263 622 736 931 869 985 0.0 0.0   EBITDA   -15.9 227 410 -364 -254 141 0.0 0.0   EBIT   -46.1 197 379 -369 -254 141 0.0 0.0   Pre-tax profit (PTP)   -48.4 198.4 378.5 -370.3 -253.7 137.3 0.0 0.0   Net earnings   -38.8 151.2 294.5 -289.3 -198.5 106.4 0.0 0.0   Pre-tax profit without non-rec. items   -48.4 198 378 -370 -254 137 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   11.2 5.6 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   107 258 497 151 -47.0 59.4 9.4 9.4   Interest-bearing liabilities   34.9 0.0 0.0 0.0 20.0 0.0 0.0 0.0   Balance sheet total (assets)   281 737 896 445 327 348 9.4 9.4   Net Debt   8.1 -347 -382 -154 -27.8 -59.1 -9.4 -9.4     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   263 622 736 931 869 985 0.0 0.0   Gross profit growth   -47.6% 136.4% 18.4% 26.5% -6.7% 13.3% -100.0% 0.0%   Employees   1 1 1 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 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)   281 737 896 445 327 348 9 9   Balance sheet change%   -51.6% 162.6% 21.6% -50.3% -26.5% 6.3% -97.3% 0.0%   Added value   -15.9 227.1 409.5 -364.0 -249.1 141.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -60 -60 -60 -10 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 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 (%)   -17.5% 31.6% 51.5% -39.6% -29.2% 14.4% 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 %   -10.3% 39.1% 46.7% -54.5% -61.7% 39.2% 0.0% 0.0%   ROI %   -30.7% 99.3% 100.8% -112.6% -295.0% 356.5% 0.0% 0.0%   ROE %   -30.7% 82.7% 77.9% -89.2% -82.9% 55.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   39.2% 35.3% 57.9% 34.6% -12.6% 17.2% 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, %   -51.3% -152.7% -93.2% 42.3% 10.9% -41.8% 0.0% 0.0%   Gearing %   32.6% 0.0% 0.0% 0.0% -42.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   23.4% 2.5% 0.0% 0.0% 7.9% 42.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 1.4 3.0 1.4 0.7 1.0 0.0 0.0   Current Ratio   0.7 1.4 2.7 1.3 0.7 1.0 0.0 0.0   Cash and cash equivalent   26.8 346.8 381.8 153.9 47.8 59.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   -52.7 172.8 527.3 101.8 -96.7 9.7 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 2019/6 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   -16 227 410 -182 -125 71 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -16 227 410 -182 -127 71 0 0   EBIT / employee   -46 197 379 -184 -127 71 0 0   Net earnings / employee   -39 151 295 -145 -99 53 0 0