Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Drive4you 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% 1.9% 1.9%   Bankruptcy risk   2.6% 1.4% 1.4% 1.2% 1.0% 1.1% 9.9% 9.9%   Credit score (0-100)   63 79 79 82 86 82 25 25   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 8.1 18.0 84.3 148.7 146.9 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   736 923 1,010 1,220 826 1,424 0.0 0.0   EBITDA   736 923 1,010 1,220 826 1,424 0.0 0.0   EBIT   564 702 756 966 565 1,158 0.0 0.0   Pre-tax profit (PTP)   518.2 668.8 754.8 971.8 566.3 1,172.5 0.0 0.0   Net earnings   404.2 521.7 588.7 758.0 440.8 912.5 0.0 0.0   Pre-tax profit without non-rec. items   518 669 755 972 566 1,173 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 52.6 40.7 0.0 0.0   Shareholders equity total   347 868 1,457 2,215 2,156 2,668 1,168 1,168   Interest-bearing liabilities   873 1,023 14.2 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,086 2,401 2,295 2,863 2,772 3,591 1,168 1,168   Net Debt   871 1,016 -5.4 -35.3 -724 -1,563 -1,168 -1,168     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   736 923 1,010 1,220 826 1,424 0.0 0.0   Gross profit growth   311.6% 25.4% 9.4% 20.8% -32.3% 72.3% -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)   2,086 2,401 2,295 2,863 2,772 3,591 1,168 1,168   Balance sheet change%   15.9% 15.1% -4.4% 24.7% -3.2% 29.5% -67.5% 0.0%   Added value   736.4 923.2 1,010.0 1,220.2 819.4 1,423.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   111 30 -508 -508 -462 -85 -1,532 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   76.6% 76.0% 74.9% 79.2% 68.4% 81.3% 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 %   28.6% 31.3% 32.2% 37.8% 20.3% 36.9% 0.0% 0.0%   ROI %   57.1% 38.5% 36.9% 44.0% 22.8% 43.2% 0.0% 0.0%   ROE %   37.7% 85.9% 50.6% 41.3% 20.2% 37.8% 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 %   16.6% 36.2% 63.5% 77.4% 77.8% 74.3% 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, %   118.2% 110.1% -0.5% -2.9% -87.6% -109.7% 0.0% 0.0%   Gearing %   251.9% 117.8% 1.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 3.6% 0.4% 28.5% 0.0% 0.0% 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   0.2 0.3 1.1 4.2 4.3 3.4 0.0 0.0   Current Ratio   0.2 0.3 1.1 4.2 4.3 3.4 0.0 0.0   Cash and cash equivalent   2.6 6.8 19.6 35.3 724.3 1,562.5 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   -1,269.8 -851.2 48.1 993.5 1,076.6 1,450.4 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   0 923 1,010 1,220 819 1,424 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 923 1,010 1,220 826 1,424 0 0   EBIT / employee   0 702 756 966 565 1,158 0 0   Net earnings / employee   0 522 589 758 441 913 0 0