Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VORDINGBORG AUTOHANDEL A/S 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% 3.1% 3.1%   Bankruptcy risk   2.0% 1.3% 1.6% 2.4% 2.3% 12.8% 18.2% 18.0%   Credit score (0-100)   70 81 74 62 65 17 8 8   Credit rating   A A A BBB BBB BB B B   Credit limit (kDKK)   0.1 10.8 2.0 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   508 549 779 657 679 240 0.0 0.0   EBITDA   488 434 680 607 673 218 0.0 0.0   EBIT   358 619 802 292 473 -1,216 0.0 0.0   Pre-tax profit (PTP)   55.0 306.9 431.6 23.7 108.0 -1,509.3 0.0 0.0   Net earnings   41.9 238.8 321.9 16.0 69.6 -1,388.0 0.0 0.0   Pre-tax profit without non-rec. items   55.0 307 432 23.7 108 -1,509 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   8,013 9,170 9,083 8,696 8,742 5,564 0.0 0.0   Shareholders equity total   516 409 731 747 817 -571 -1,071 -1,071   Interest-bearing liabilities   6,215 6,735 5,736 6,063 6,122 4,197 1,071 1,071   Balance sheet total (assets)   9,045 9,346 9,203 9,043 9,057 5,816 0.0 0.0   Net Debt   6,215 6,735 5,736 6,063 6,122 4,197 1,071 1,071     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   508 549 779 657 679 240 0.0 0.0   Gross profit growth   126.1% 8.0% 41.8% -15.6% 3.3% -64.6% -100.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 33.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,045 9,346 9,203 9,043 9,057 5,816 0 0   Balance sheet change%   13.9% 3.3% -1.5% -1.7% 0.2% -35.8% -100.0% 0.0%   Added value   487.6 721.0 945.0 447.8 628.4 -883.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   282 1,400 -575 -543 -103 -3,511 -5,564 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 -1.0 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 (%)   70.4% 112.7% 103.0% 44.5% 69.7% -506.4% 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 %   4.2% 6.7% 8.6% 3.2% 5.2% -15.7% 0.0% 0.0%   ROI %   5.3% 8.9% 11.7% 4.3% 6.8% -21.6% 0.0% 0.0%   ROE %   8.5% 51.6% 56.5% 2.2% 8.9% -41.9% 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 %   5.7% 4.5% 7.9% 8.3% 9.0% -8.9% -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, %   1,274.6% 1,550.5% 843.5% 998.6% 910.2% 1,926.0% 0.0% 0.0%   Gearing %   1,204.9% 1,646.3% 784.6% 811.7% 749.7% -734.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 4.8% 5.9% 4.6% 6.0% 5.7% 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   0.0 0.0 0.0 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.3 0.0 0.0 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -2,960.6 -3,902.5 -2,897.3 -2,754.7 -2,845.4 -2,853.6 -535.7 -535.7   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   813 901 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   813 543 0 0 0 0 0 0   EBIT / employee   597 774 0 0 0 0 0 0   Net earnings / employee   70 298 0 0 0 0 0 0