Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BORUP AUTO 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   1.8% 1.6% 1.8% 1.9% 1.3% 1.0% 9.7% 9.7%   Credit score (0-100)   73 77 71 69 79 85 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.2 7.1 1.4 0.9 41.4 241.6 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   4,678 4,949 5,500 5,498 6,110 6,915 0.0 0.0   EBITDA   757 1,171 1,241 1,490 1,141 1,206 0.0 0.0   EBIT   754 1,154 1,186 1,398 1,047 1,062 0.0 0.0   Pre-tax profit (PTP)   749.7 1,131.7 1,155.3 1,386.5 1,028.8 1,044.5 0.0 0.0   Net earnings   575.7 882.6 900.2 1,093.7 812.9 805.6 0.0 0.0   Pre-tax profit without non-rec. items   750 1,132 1,155 1,386 1,029 1,045 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   23.4 134 258 278 387 329 0.0 0.0   Shareholders equity total   826 908 1,009 1,224 1,473 1,710 1,626 1,626   Interest-bearing liabilities   304 265 534 1.3 677 414 0.0 0.0   Balance sheet total (assets)   2,422 2,421 3,598 2,788 3,894 3,615 1,626 1,626   Net Debt   -687 -615 -942 -678 148 -760 -1,626 -1,626     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   4,678 4,949 5,500 5,498 6,110 6,915 0.0 0.0   Gross profit growth   -3.3% 5.8% 11.1% -0.0% 11.1% 13.2% -100.0% 0.0%   Employees   10 10 11 11 13 15 0 0   Employee growth %   0.0% 0.0% 10.0% 0.0% 18.2% 15.4% -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)   2,422 2,421 3,598 2,788 3,894 3,615 1,626 1,626   Balance sheet change%   10.2% -0.1% 48.6% -22.5% 39.7% -7.2% -55.0% 0.0%   Added value   756.8 1,170.6 1,241.4 1,490.0 1,138.4 1,206.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   18 94 68 -71 15 -202 -329 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 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 %   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 (%)   16.1% 23.3% 21.6% 25.4% 17.1% 15.4% 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 %   32.8% 47.8% 39.4% 43.9% 31.3% 28.3% 0.0% 0.0%   ROI %   65.7% 97.6% 78.9% 93.1% 61.7% 49.7% 0.0% 0.0%   ROE %   83.6% 101.8% 93.9% 98.0% 60.3% 50.6% 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 %   34.1% 37.5% 28.0% 43.9% 37.8% 47.3% 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, %   -90.7% -52.5% -75.9% -45.5% 13.0% -63.0% 0.0% 0.0%   Gearing %   36.8% 29.2% 53.0% 0.1% 46.0% 24.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 9.0% 7.9% 5.1% 5.3% 3.4% 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   1.4 1.5 1.3 1.3 0.9 1.3 0.0 0.0   Current Ratio   1.5 1.5 1.4 1.6 1.4 1.7 0.0 0.0   Cash and cash equivalent   990.7 880.3 1,476.2 678.8 529.0 1,174.6 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   727.3 766.7 902.1 883.6 1,015.0 1,303.5 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   76 117 113 135 88 80 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   76 117 113 135 88 80 0 0   EBIT / employee   75 115 108 127 81 71 0 0   Net earnings / employee   58 88 82 99 63 54 0 0