Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Avedøre Autoophug 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   8.5% 3.1% 3.2% 3.3% 1.4% 2.9% 9.1% 8.9%   Credit score (0-100)   30 57 56 53 77 57 27 28   Credit rating   BB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 34.9 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   0 0 0 0 0 0 0 0   Gross profit   325 506 3,752 6,397 4,832 1,664 0.0 0.0   EBITDA   286 160 1,973 4,132 2,306 92.9 0.0 0.0   EBIT   281 153 1,963 4,109 2,251 42.2 0.0 0.0   Pre-tax profit (PTP)   278.4 150.6 1,924.4 4,064.5 2,225.6 40.5 0.0 0.0   Net earnings   216.8 117.1 1,495.0 3,165.5 1,738.1 40.4 0.0 0.0   Pre-tax profit without non-rec. items   278 151 1,924 4,065 2,226 40.5 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   32.3 24.7 94.6 113 183 132 0.0 0.0   Shareholders equity total   252 369 1,864 5,029 4,267 3,308 2,258 2,258   Interest-bearing liabilities   9.5 674 3.9 0.2 1,416 1,959 0.0 0.0   Balance sheet total (assets)   359 1,130 2,752 6,185 6,530 5,958 2,258 2,258   Net Debt   -1.7 292 -346 -798 1,059 1,617 -2,258 -2,258     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   325 506 3,752 6,397 4,832 1,664 0.0 0.0   Gross profit growth   4,447.9% 55.5% 641.2% 70.5% -24.5% -65.6% -100.0% 0.0%   Employees   1 2 13 17 7 5 0 0   Employee growth %   0.0% 100.0% 550.0% 30.8% -58.8% -28.6% -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)   359 1,130 2,752 6,185 6,530 5,958 2,258 2,258   Balance sheet change%   486.3% 214.4% 143.5% 124.7% 5.6% -8.8% -62.1% 0.0%   Added value   286.2 160.4 1,973.1 4,131.6 2,274.2 92.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   27 -15 60 -5 15 -101 -132 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  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 (%)   86.2% 30.2% 52.3% 64.2% 46.6% 2.5% 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 %   133.3% 20.5% 101.1% 91.9% 35.4% 0.7% 0.0% 0.0%   ROI %   185.5% 23.4% 134.7% 119.0% 42.0% 0.8% 0.0% 0.0%   ROE %   151.5% 37.8% 133.9% 91.8% 37.4% 1.1% 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 %   70.0% 32.6% 67.7% 81.3% 65.4% 55.5% 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, %   -0.6% 181.8% -17.5% -19.3% 45.9% 1,739.8% 0.0% 0.0%   Gearing %   3.8% 182.8% 0.2% 0.0% 33.2% 59.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   27.6% 0.7% 11.4% 2,149.8% 3.6% 0.1% 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   1.5 1.2 2.8 5.2 7.4 7.8 0.0 0.0   Current Ratio   1.5 1.2 2.8 5.2 7.4 7.8 0.0 0.0   Cash and cash equivalent   11.2 382.1 349.8 798.5 356.8 342.2 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   49.1 173.7 1,601.3 4,779.4 5,362.6 4,959.8 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  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   286 80 152 243 325 19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   286 80 152 243 329 19 0 0   EBIT / employee   281 76 151 242 322 8 0 0   Net earnings / employee   217 59 115 186 248 8 0 0