Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRUNO'S AUTOSERVICE 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   13.6% 10.3% 14.9% 19.8% 11.8% 7.1% 19.8% 19.8%   Credit score (0-100)   17 24 13 5 19 34 6 6   Credit rating   BB BB BB B BB BBB B B   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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,082 908 949 1,218 1,205 1,344 0.0 0.0   EBITDA   351 70.7 9.0 242 283 407 0.0 0.0   EBIT   351 70.7 -2.0 231 272 384 0.0 0.0   Pre-tax profit (PTP)   310.7 20.1 -25.0 220.0 266.0 340.0 0.0 0.0   Net earnings   237.5 11.3 -32.0 175.0 205.0 254.0 0.0 0.0   Pre-tax profit without non-rec. items   312 30.5 -24.0 219 265 340 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 46.4 35.0 24.0 12.0 46.1 0.0 0.0   Shareholders equity total   87.7 99.0 67.0 242 347 451 151 151   Interest-bearing liabilities   143 155 63.0 5.0 0.0 19.5 0.0 0.0   Balance sheet total (assets)   658 937 867 1,023 882 937 151 151   Net Debt   94.9 6.7 -72.0 -133 -135 -166 -151 -151     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,082 908 949 1,218 1,205 1,344 0.0 0.0   Gross profit growth   1.2% -16.1% 4.5% 28.3% -1.1% 11.5% -100.0% 0.0%   Employees   2 3 0 0 0 2 0 0   Employee growth %   0.0% 50.0% -100.0% 0.0% 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)   658 937 867 1,023 882 937 151 151   Balance sheet change%   25.0% 42.4% -7.5% 18.0% -13.8% 6.3% -83.9% 0.0%   Added value   350.9 70.7 9.0 242.0 283.0 406.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2 46 -22 -22 -23 11 -46 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   32.4% 7.8% -0.2% 19.0% 22.6% 28.6% 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 %   53.0% 8.9% -0.1% 24.4% 28.7% 42.5% 0.0% 0.0%   ROI %   96.7% 19.1% -0.4% 88.2% 73.8% 94.5% 0.0% 0.0%   ROE %   77.3% 12.1% -38.5% 113.3% 69.6% 63.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   13.3% 10.6% 7.7% 23.7% 39.3% 48.1% 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, %   27.0% 9.5% -800.0% -55.0% -47.7% -40.8% 0.0% 0.0%   Gearing %   163.0% 156.1% 94.0% 2.1% 0.0% 4.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   28.9% 27.2% 21.1% 35.3% 320.0% 472.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.9 0.9 0.7 1.0 1.2 1.4 0.0 0.0   Current Ratio   1.4 1.2 1.0 1.4 1.6 1.9 0.0 0.0   Cash and cash equivalent   48.1 147.9 135.0 138.0 135.0 185.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   172.3 164.7 33.0 250.0 275.0 347.8 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   175 24 0 0 0 203 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   175 24 0 0 0 203 0 0   EBIT / employee   175 24 0 0 0 192 0 0   Net earnings / employee   119 4 0 0 0 127 0 0