Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fårevejle 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.9% 0.6% 0.7% 0.7% 0.7% 1.5% 11.4% 11.2%   Credit score (0-100)   92 97 93 93 94 75 21 22   Credit rating   A AA AA AA AA A BB BB   Credit limit (kDKK)   208.9 394.9 443.5 516.3 355.9 8.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,885 3,238 3,385 3,962 3,527 3,501 0.0 0.0   EBITDA   757 948 943 1,185 542 732 0.0 0.0   EBIT   664 875 865 1,049 442 646 0.0 0.0   Pre-tax profit (PTP)   659.7 873.5 942.1 1,107.4 574.0 672.1 0.0 0.0   Net earnings   514.4 711.2 734.5 855.7 446.5 522.4 0.0 0.0   Pre-tax profit without non-rec. items   660 874 942 1,107 574 672 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   527 472 656 764 520 471 0.0 0.0   Shareholders equity total   1,492 2,484 3,218 4,074 2,720 563 513 513   Interest-bearing liabilities   5.4 0.0 0.0 0.6 1,502 1,698 0.0 0.0   Balance sheet total (assets)   2,471 3,701 4,581 5,351 5,619 3,696 513 513   Net Debt   -639 -1,312 -1,482 -861 1,043 960 -513 -513     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,885 3,238 3,385 3,962 3,527 3,501 0.0 0.0   Gross profit growth   75.3% 12.3% 4.5% 17.1% -11.0% -0.8% -100.0% 0.0%   Employees   0 6 6 6 7 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 16.7% -14.3% -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)   2,471 3,701 4,581 5,351 5,619 3,696 513 513   Balance sheet change%   45.9% 49.8% 23.8% 16.8% 5.0% -34.2% -86.1% 0.0%   Added value   756.7 947.8 943.2 1,185.2 578.0 732.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25 -127 105 -28 -343 -136 -471 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   23.0% 27.0% 25.6% 26.5% 12.5% 18.4% 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 %   32.0% 28.4% 23.0% 22.7% 10.7% 16.1% 0.0% 0.0%   ROI %   46.8% 43.9% 32.7% 30.4% 14.0% 23.0% 0.0% 0.0%   ROE %   41.7% 35.8% 25.8% 23.5% 13.1% 31.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   60.4% 67.1% 70.3% 76.1% 48.4% 15.2% 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, %   -84.5% -138.5% -157.2% -72.6% 192.6% 131.1% 0.0% 0.0%   Gearing %   0.4% 0.0% 0.0% 0.0% 55.2% 301.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 61.2% 0.0% 7,405.0% 1.4% 4.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.6 2.3 3.0 3.6 0.7 0.8 0.0 0.0   Current Ratio   1.9 2.6 3.6 4.2 1.1 1.1 0.0 0.0   Cash and cash equivalent   644.7 1,312.2 1,482.4 861.1 459.2 738.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   909.9 1,951.7 2,785.9 3,459.0 211.5 205.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 158 157 198 83 122 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 158 157 198 77 122 0 0   EBIT / employee   0 146 144 175 63 108 0 0   Net earnings / employee   0 119 122 143 64 87 0 0