Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AWR Auto 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 N/A 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% 6.0% 6.0%   Bankruptcy risk   0.0% 5.7% 9.8% 5.7% 4.4% 6.5% 14.7% 14.7%   Credit score (0-100)   0 41 25 39 47 35 14 14   Credit rating   N/A BBB BB 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)  2018 N/A 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   0.0 149 306 489 507 526 0.0 0.0   EBITDA   0.0 148 298 281 231 59.2 0.0 0.0   EBIT   0.0 148 -25.6 232 83.6 -24.7 0.0 0.0   Pre-tax profit (PTP)   0.0 145.4 -23.9 231.0 79.8 -25.9 0.0 0.0   Net earnings   0.0 128.5 -23.9 187.5 79.8 -25.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 145 -24.0 231 79.8 -25.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 275 196 147 336 252 0.0 0.0   Shareholders equity total   0.0 169 145 332 412 386 346 346   Interest-bearing liabilities   0.0 168 100 9.9 9.3 9.8 0.0 0.0   Balance sheet total (assets)   0.0 353 261 415 434 449 346 346   Net Debt   0.0 89.6 34.6 -258 -88.8 -178 -346 -346     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 149 306 489 507 526 0.0 0.0   Gross profit growth   0.0% 0.0% 105.5% 59.7% 3.7% 3.8% -100.0% 0.0%   Employees   0 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)   0 353 261 415 434 449 346 346   Balance sheet change%   0.0% 0.0% -26.0% 58.6% 4.6% 3.6% -23.0% 0.0%   Added value   0.0 147.7 298.4 281.4 132.6 59.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 275 -403 -98 42 -168 -252 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 99.1% -8.4% 47.5% 16.5% -4.7% 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 %   0.0% 41.8% -8.3% 68.8% 19.7% -5.6% 0.0% 0.0%   ROI %   0.0% 43.9% -8.8% 79.3% 21.9% -6.1% 0.0% 0.0%   ROE %   0.0% 76.3% -15.3% 78.7% 21.4% -6.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 47.7% 55.3% 80.1% 94.9% 85.9% 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, %   0.0% 60.7% 11.6% -91.6% -38.5% -300.3% 0.0% 0.0%   Gearing %   0.0% 99.6% 69.1% 3.0% 2.3% 2.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.8% -1.2% 2.5% 39.5% 12.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.4 0.6 3.2 4.4 3.1 0.0 0.0   Current Ratio   0.0 0.4 0.6 3.2 4.4 3.1 0.0 0.0   Cash and cash equivalent   0.0 78.2 65.4 267.7 98.2 187.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -106.5 -51.4 185.1 76.1 134.1 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 N/A 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   0 148 298 281 133 59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 148 298 281 231 59 0 0   EBIT / employee   0 148 -26 232 84 -25 0 0   Net earnings / employee   0 129 -24 188 80 -26 0 0