Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CARWISE A/S 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   7.1% 6.0% 22.4% 11.4% 12.0% 11.1% 18.0% 18.0%   Credit score (0-100)   35 40 4 20 19 21 8 8   Credit rating   BBB BBB B BB BB BB 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)  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   76.0 -21.4 20.4 88.0 27.7 30.0 0.0 0.0   EBITDA   76.0 -21.4 -489 88.0 27.7 30.0 0.0 0.0   EBIT   76.0 -21.4 -489 88.0 27.7 30.0 0.0 0.0   Pre-tax profit (PTP)   -544.2 -218.2 -503.9 81.3 26.0 30.1 0.0 0.0   Net earnings   -567.9 -212.4 -506.4 63.4 20.3 23.5 0.0 0.0   Pre-tax profit without non-rec. items   -544 -218 -504 81.3 26.0 30.1 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   604 391 -115 -51.7 -31.4 -7.9 -508 -508   Interest-bearing liabilities   420 616 470 262 291 303 508 508   Balance sheet total (assets)   1,381 1,067 729 420 320 386 0.0 0.0   Net Debt   307 616 -159 235 287 244 508 508     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   76.0 -21.4 20.4 88.0 27.7 30.0 0.0 0.0   Gross profit growth   -81.4% 0.0% 0.0% 332.3% -68.6% 8.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   1,381 1,067 729 420 320 386 0 0   Balance sheet change%   -77.2% -22.7% -31.7% -42.3% -24.0% 20.7% -100.0% 0.0%   Added value   76.0 -21.4 -489.2 88.0 27.7 30.0 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   2.0 -1.0 -2.0 1.0 2.0 3.0 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 (%)   100.0% 100.0% -2,402.3% 100.0% 100.0% 100.0% 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 %   -5.5% -17.3% -51.2% 13.4% 9.4% 11.2% 0.0% 0.0%   ROI %   -5.8% -20.9% -66.2% 24.2% 14.0% 14.0% 0.0% 0.0%   ROE %   -23.8% -42.7% -90.4% 11.0% 5.5% 6.7% 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 %   45.8% 36.7% -13.6% -10.9% -8.9% -2.0% -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, %   404.0% -2,881.0% 32.6% 266.7% 1,038.9% 814.6% 0.0% 0.0%   Gearing %   69.5% 157.3% -408.4% -507.3% -927.4% -3,826.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   29.7% 1.2% 2.7% 2.0% 4.6% 3.9% 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   0.6 0.3 0.7 0.8 0.8 0.9 0.0 0.0   Current Ratio   0.6 0.5 0.9 0.9 0.9 1.0 0.0 0.0   Cash and cash equivalent   112.6 0.0 629.3 27.3 3.7 58.3 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   -335.8 -318.3 -115.1 -51.7 -31.4 -7.9 -254.0 -254.0   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 -21 -489 88 28 30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   76 -21 -489 88 28 30 0 0   EBIT / employee   76 -21 -489 88 28 30 0 0   Net earnings / employee   -568 -212 -506 63 20 23 0 0