Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GLOSTRUP BILER 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   4.3% 2.6% 3.4% 3.0% 3.4% 3.3% 8.9% 8.9%   Credit score (0-100)   49 61 52 57 53 55 28 28   Credit rating   BBB BBB 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)  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   1,943 1,317 1,036 1,267 1,619 3,439 0.0 0.0   EBITDA   967 676 358 574 797 2,627 0.0 0.0   EBIT   881 586 268 479 358 2,615 0.0 0.0   Pre-tax profit (PTP)   875.2 515.9 190.8 423.2 222.7 2,482.5 0.0 0.0   Net earnings   681.3 404.5 144.4 330.1 172.6 1,936.7 0.0 0.0   Pre-tax profit without non-rec. items   875 516 191 423 223 2,482 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   53.1 39.5 25.8 88.2 72.5 60.0 0.0 0.0   Shareholders equity total   1,185 1,590 1,734 2,064 2,237 4,173 4,093 4,093   Interest-bearing liabilities   72.3 79.5 79.5 79.9 2,209 2,343 0.0 0.0   Balance sheet total (assets)   2,974 4,295 4,437 5,919 6,353 7,329 4,093 4,093   Net Debt   -75.9 -423 -74.3 -2.3 1,834 1,365 -4,093 -4,093     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   1,943 1,317 1,036 1,267 1,619 3,439 0.0 0.0   Gross profit growth   155.4% -32.2% -21.4% 22.3% 27.8% 112.4% -100.0% 0.0%   Employees   3 2 2 2 2 2 0 0   Employee growth %   200.0% -33.3% 0.0% 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)   2,974 4,295 4,437 5,919 6,353 7,329 4,093 4,093   Balance sheet change%   41.1% 44.5% 3.3% 33.4% 7.3% 15.4% -44.1% 0.0%   Added value   967.3 676.4 358.3 573.9 452.4 2,627.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -134 -181 -181 -109 -878 -25 -60 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   45.3% 44.5% 25.8% 37.8% 22.1% 76.0% 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 %   34.7% 16.1% 6.1% 9.3% 5.8% 38.2% 0.0% 0.0%   ROI %   38.5% 20.6% 7.4% 9.8% 7.2% 47.7% 0.0% 0.0%   ROE %   80.7% 29.2% 8.7% 17.4% 8.0% 60.4% 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 %   39.9% 37.0% 39.1% 34.9% 35.2% 56.9% 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, %   -7.8% -62.5% -20.7% -0.4% 230.1% 52.0% 0.0% 0.0%   Gearing %   6.1% 5.0% 4.6% 3.9% 98.7% 56.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 92.0% 96.7% 70.3% 11.8% 5.8% 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   0.5 0.4 0.5 1.4 0.8 2.8 0.0 0.0   Current Ratio   7.2 2.9 10.8 12.9 10.7 19.1 0.0 0.0   Cash and cash equivalent   148.2 502.1 153.8 82.2 374.8 977.5 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   1,841.5 2,325.0 2,981.3 4,864.4 5,569.7 6,759.7 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   322 338 179 287 226 1,314 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   322 338 179 287 398 1,314 0 0   EBIT / employee   294 293 134 240 179 1,307 0 0   Net earnings / employee   227 202 72 165 86 968 0 0