Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Automekanikeren.com 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% 2.9% 2.9%   Bankruptcy risk   4.5% 5.7% 3.1% 3.1% 5.9% 3.6% 17.3% 17.3%   Credit score (0-100)   48 41 56 55 39 52 9 9   Credit rating   BBB 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 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   1,105 932 1,617 1,766 1,573 1,783 0.0 0.0   EBITDA   261 31.2 694 482 204 408 0.0 0.0   EBIT   144 -64.3 610 404 129 389 0.0 0.0   Pre-tax profit (PTP)   98.4 -113.1 548.5 350.5 69.3 329.4 0.0 0.0   Net earnings   96.4 -102.3 463.5 242.1 20.8 254.0 0.0 0.0   Pre-tax profit without non-rec. items   98.4 -113 549 351 69.3 329 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   33.3 12.8 3.4 0.0 0.0 56.5 0.0 0.0   Shareholders equity total   121 18.9 482 325 105 359 29.4 29.4   Interest-bearing liabilities   22.0 0.3 87.8 95.5 228 239 0.0 0.0   Balance sheet total (assets)   1,204 1,074 2,169 1,997 1,698 2,012 29.4 29.4   Net Debt   -312 -283 -1,148 -720 -347 -427 -29.4 -29.4     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   1,105 932 1,617 1,766 1,573 1,783 0.0 0.0   Gross profit growth   27.3% -15.6% 73.4% 9.2% -10.9% 13.4% -100.0% 0.0%   Employees   0 2 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 15.0% 30.4% 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)   1,204 1,074 2,169 1,997 1,698 2,012 29 29   Balance sheet change%   5.4% -10.9% 102.0% -7.9% -14.9% 18.5% -98.5% 0.0%   Added value   261.4 31.2 694.2 482.5 207.7 407.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -236 -191 -169 -157 -150 25 -57 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 1.0 2.0 3.0 4.0 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 (%)   13.0% -6.9% 37.7% 22.9% 8.2% 21.8% 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 %   12.3% -5.6% 37.7% 19.6% 7.0% 21.0% 0.0% 0.0%   ROI %   18.5% -8.3% 63.9% 35.4% 12.5% 34.7% 0.0% 0.0%   ROE %   132.0% -146.0% 184.9% 60.0% 9.7% 109.3% 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 %   10.1% 1.8% 22.2% 16.3% 6.2% 17.9% 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, %   -119.2% -904.5% -165.3% -149.2% -169.9% -104.8% 0.0% 0.0%   Gearing %   18.1% 1.7% 18.2% 29.4% 216.2% 66.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   404.9% 446.6% 141.8% 62.3% 37.4% 25.5% 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   2.0 1.8 1.9 1.9 1.7 1.8 0.0 0.0   Current Ratio   2.3 2.1 2.1 2.1 1.9 2.0 0.0 0.0   Cash and cash equivalent   333.7 282.9 1,235.4 815.5 575.1 666.0 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   485.6 436.2 1,058.4 990.8 787.9 954.2 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   0 16 302 161 69 136 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 16 302 161 68 136 0 0   EBIT / employee   0 -32 265 135 43 130 0 0   Net earnings / employee   0 -51 202 81 7 85 0 0