Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Auto Gruppen Danmark 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   9.0% 5.0% 10.4% 3.6% 4.6% 11.4% 16.1% 16.1%   Credit score (0-100)   29 45 24 51 45 20 11 11   Credit rating   BB BBB BB BBB BBB 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 2018/12 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   61.1 286 28.1 361 351 -141 0.0 0.0   EBITDA   -4.3 203 -136 201 322 -181 0.0 0.0   EBIT   -4.3 203 -136 194 315 -195 0.0 0.0   Pre-tax profit (PTP)   -15.2 192.5 -136.6 193.7 312.3 -201.3 0.0 0.0   Net earnings   -15.2 192.5 -136.6 184.8 243.6 -158.7 0.0 0.0   Pre-tax profit without non-rec. items   -15.2 192 -137 194 312 -201 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 21.0 14.0 0.0 0.0 0.0   Shareholders equity total   -92.1 100 -36.1 134 378 219 169 169   Interest-bearing liabilities   264 200 515 671 654 1,237 0.0 0.0   Balance sheet total (assets)   511 345 724 943 1,347 1,745 169 169   Net Debt   255 186 426 602 301 1,116 -169 -169     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   61.1 286 28.1 361 351 -141 0.0 0.0   Gross profit growth   0.0% 367.8% -90.2% 1,183.7% -2.8% 0.0% 0.0% 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)   511 345 724 943 1,347 1,745 169 169   Balance sheet change%   8.5% -32.5% 110.1% 30.2% 42.9% 29.6% -90.3% 0.0%   Added value   -4.3 202.9 -136.5 200.9 322.2 -181.4 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 14 -14 -28 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 -1.0 1.0 2.0 -1.0 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 (%)   -7.0% 71.0% -485.6% 53.7% 89.9% 138.9% 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 %   -0.7% 42.8% -24.7% 22.8% 27.5% -12.6% 0.0% 0.0%   ROI %   -1.7% 71.8% -33.5% 29.4% 34.3% -15.7% 0.0% 0.0%   ROE %   -3.1% 63.0% -33.1% 43.0% 95.1% -53.1% 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 %   -15.3% 29.1% -4.8% 14.3% 28.1% 12.6% 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, %   -5,962.6% 91.9% -311.9% 299.9% 93.5% -615.3% 0.0% 0.0%   Gearing %   -287.2% 199.4% -1,426.4% 498.9% 172.9% 564.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 4.5% 0.0% 0.0% 0.4% 0.6% 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   0.3 0.1 0.1 0.2 0.7 0.2 0.0 0.0   Current Ratio   0.6 0.9 0.8 1.1 1.4 1.1 0.0 0.0   Cash and cash equivalent   8.9 13.9 89.6 68.1 352.4 121.0 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   -244.2 -13.9 -150.4 113.4 364.0 219.3 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   -4 203 -136 201 322 -181 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -4 203 -136 201 322 -181 0 0   EBIT / employee   -4 203 -136 194 315 -195 0 0   Net earnings / employee   -15 192 -137 185 244 -159 0 0