Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K-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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.6%   Bankruptcy risk   7.4% 13.7% 8.2% 10.0% 9.5% 0.0% 18.4% 16.3%   Credit score (0-100)   35 17 31 24 25 0 7 11   Credit rating   BB BB BB BB BB N/A B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   253 97.9 132 117 116 0.0 0.0 0.0   EBITDA   108 -57.5 -12.7 -23.7 21.0 0.0 0.0 0.0   EBIT   108 -57.5 -12.7 -23.7 21.0 0.0 0.0 0.0   Pre-tax profit (PTP)   100.0 -61.9 -12.7 -24.6 19.8 0.0 0.0 0.0   Net earnings   76.7 -61.9 -11.9 -24.6 19.8 0.0 0.0 0.0   Pre-tax profit without non-rec. items   100 -61.9 -12.7 -24.6 19.8 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   127 64.8 52.9 28.3 48.0 0.0 0.0 0.0   Interest-bearing liabilities   153 2.5 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   375 137 164 120 65.7 0.0 0.0 0.0   Net Debt   -124 -37.5 -121 -37.5 -34.2 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e 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   253 97.9 132 117 116 0.0 0.0 0.0   Gross profit growth   0.0% -61.3% 34.3% -10.9% -1.5% -100.0% 0.0% 0.0%   Employees   0 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   -144.9 -155.4 -144.2 -140.9 -94.5 0.0 0.0 0.0   Balance sheet total (assets)   375 137 164 120 66 0 0 0   Balance sheet change%   0.0% -63.5% 19.9% -27.0% -45.2% -100.0% 0.0% 0.0%   Added value   252.7 97.9 131.5 117.2 115.5 0.0 0.0 0.0   Added value %   0.0% 0.0% 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 1.0 0.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e 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 (%)   42.7% -58.7% -9.6% -20.2% 18.2% 0.0% 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 %   28.8% -22.5% -8.4% -16.7% 22.6% 0.0% 0.0% 0.0%   ROI %   34.7% -30.4% -20.4% -52.9% 52.0% 0.0% 0.0% 0.0%   ROE %   60.5% -64.6% -20.2% -60.7% 51.8% 0.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Equity ratio %   20.3% 47.3% 32.2% 23.6% 73.1% 0.0% 0.0% 0.0%   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, %   -115.4% 65.3% 955.5% 158.5% -162.7% 0.0% 0.0% 0.0%   Gearing %   120.9% 3.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.2% 5.6% 0.3% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Quick Ratio   1.7 1.9 1.5 1.4 3.7 0.0 0.0 0.0   Current Ratio   1.7 1.9 1.5 1.4 3.7 0.0 0.0 0.0   Cash and cash equivalent   277.5 40.1 121.0 37.5 34.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e 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   157.3 64.8 51.7 30.8 47.0 0.0 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 98 132 117 116 0 0 0   Employee expenses / employee   0 -155 -144 -141 -95 0 0 0   EBITDA / employee   0 -58 -13 -24 21 0 0 0   EBIT / employee   0 -58 -13 -24 21 0 0 0   Net earnings / employee   0 -62 -12 -25 20 0 0 0