Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Din Køreskole 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   13.0% 14.5% 9.1% 24.9% 35.5% 16.2% 17.2% 17.2%   Credit score (0-100)   19 16 27 2 0 10 10 10   Credit rating   BB BB BB B C BB 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   910 975 996 808 631 1,175 0.0 0.0   EBITDA   -101 -87.1 163 -147 -363 215 0.0 0.0   EBIT   -102 -94.2 156 -155 -370 208 0.0 0.0   Pre-tax profit (PTP)   -101.7 -95.1 151.3 -159.5 -372.6 179.8 0.0 0.0   Net earnings   -80.7 -74.6 117.7 -125.5 -347.6 190.0 0.0 0.0   Pre-tax profit without non-rec. items   -102 -95.1 151 -160 -373 180 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   35.0 27.9 20.8 13.6 6.5 0.0 0.0 0.0   Shareholders equity total   -70.7 -145 -27.7 -153 -493 -303 -343 -343   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 343 343   Balance sheet total (assets)   345 192 500 568 170 207 0.0 0.0   Net Debt   -179 -76.9 -420 -411 -44.6 -35.4 343 343     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   910 975 996 808 631 1,175 0.0 0.0   Gross profit growth   -33.6% 7.1% 2.2% -18.9% -21.9% 86.4% -100.0% 0.0%   Employees   0 2 2 2 2 2 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)   345 192 500 568 170 207 0 0   Balance sheet change%   5.7% -44.4% 160.2% 13.6% -70.1% 22.2% -100.0% 0.0%   Added value   -101.0 -87.1 162.7 -147.5 -362.9 214.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   34 -14 -14 -14 -14 -13 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 -2.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -11.2% -9.7% 15.6% -19.1% -58.7% 17.7% 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 %   -27.1% -24.4% 36.0% -24.8% -53.5% 35.6% 0.0% 0.0%   ROI %   -2,025.8% -2,863.4% 2,840.5% -6,820.8% 0.0% 0.0% 0.0% 0.0%   ROE %   -45.4% -27.8% 34.0% -23.5% -94.3% 100.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -17.0% -43.1% -5.2% -21.2% -74.4% -59.4% -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, %   177.2% 88.3% -257.9% 278.4% 12.3% -16.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.7 0.4 0.8 0.7 0.2 0.3 0.0 0.0   Current Ratio   0.7 0.4 0.8 0.7 0.2 0.3 0.0 0.0   Cash and cash equivalent   178.9 76.9 419.6 410.6 44.6 35.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -144.4 -205.6 -80.6 -203.5 -536.2 -339.7 -171.5 -171.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -44 81 -74 -181 107 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -44 81 -74 -181 107 0 0   EBIT / employee   0 -47 78 -77 -185 104 0 0   Net earnings / employee   0 -37 59 -63 -174 95 0 0