Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Autocampers.dk Aps Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.7% 2.7%   Bankruptcy risk   6.7% 8.4% 6.2% 6.5% 4.9% 3.7% 10.9% 10.9%   Credit score (0-100)   37 30 38 35 44 50 22 22   Credit rating   BBB BB 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   237 952 0 0 0 0 0 0   Gross profit   152 454 414 527 1,052 1,281 0.0 0.0   EBITDA   152 454 387 299 886 743 0.0 0.0   EBIT   152 454 387 299 886 743 0.0 0.0   Pre-tax profit (PTP)   152.3 452.0 380.3 295.3 887.8 778.9 0.0 0.0   Net earnings   118.8 351.2 296.0 228.0 708.9 607.5 0.0 0.0   Pre-tax profit without non-rec. items   152 452 380 295 888 779 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   559 910 989 1,217 1,926 1,934 894 894   Interest-bearing liabilities   0.0 0.0 0.5 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,300 3,210 2,221 3,333 4,250 3,373 894 894   Net Debt   -828 -1,330 -1,593 -1,445 -2,274 -2,124 -894 -894     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   237 952 0 0 0 0 0 0   Net sales growth   0.0% 301.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   152 454 414 527 1,052 1,281 0.0 0.0   Gross profit growth   0.0% 198.2% -8.8% 27.2% 99.5% 21.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 -27.6 -228.1 -165.4 0.0 0.0 0.0   Balance sheet total (assets)   1,300 3,210 2,221 3,333 4,250 3,373 894 894   Balance sheet change%   0.0% 146.9% -30.8% 50.1% 27.5% -20.6% -73.5% 0.0%   Added value   152.3 454.1 414.3 527.0 1,051.5 742.7 0.0 0.0   Added value %   64.2% 47.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 %   64.2% 47.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   64.2% 47.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 93.3% 56.7% 84.3% 58.0% 0.0% 0.0%   Net Earnings %   50.1% 36.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   50.1% 36.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   64.2% 47.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   11.7% 20.1% 14.2% 10.8% 23.4% 20.4% 0.0% 0.0%   ROI %   27.3% 61.8% 40.7% 27.1% 56.5% 40.4% 0.0% 0.0%   ROE %   21.3% 47.8% 31.2% 20.7% 45.1% 31.5% 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 %   43.0% 28.3% 44.5% 36.5% 45.3% 57.3% 100.0% 100.0%   Relative indebtedness %   312.8% 241.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -36.6% 101.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -543.9% -293.0% -411.9% -483.4% -256.6% -285.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.1% 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% 2,506.8% 1,371.0% 0.0% 0.0% 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   1.8 1.4 1.8 1.6 1.8 2.3 0.0 0.0   Current Ratio   1.8 1.4 1.8 1.6 1.8 2.3 0.0 0.0   Cash and cash equivalent   828.2 1,330.3 1,593.5 1,444.7 2,273.9 2,123.7 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)   726.8 590.7 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   2,980.3 1,607.5 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   548.5% 337.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   558.8 910.0 989.1 1,217.2 1,926.1 1,933.6 0.0 0.0   Net working capital %   235.7% 95.6% 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0