Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Easy Autos 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   6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0%   Bankruptcy risk   24.8% 7.3% 5.2% 5.0% 9.0% 9.2% 18.3% 18.1%   Credit score (0-100)   3 34 42 42 26 26 8 8   Credit rating   B BBB BBB BBB BB BB B B   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 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   0.0 863 637 726 528 478 0.0 0.0   EBITDA   0.0 17.9 325 259 47.9 44.3 0.0 0.0   EBIT   0.0 -110 197 131 -52.5 -76.1 0.0 0.0   Pre-tax profit (PTP)   0.0 -128.4 185.6 125.0 -86.9 -95.7 0.0 0.0   Net earnings   0.0 -128.4 161.7 84.6 -86.9 -42.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -128 186 125 -86.9 -95.7 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   0.0 384 256 128 381 261 0.0 0.0   Shareholders equity total   45.0 -83.4 78.3 163 76.0 33.2 -11.8 -11.8   Interest-bearing liabilities   0.0 26.1 1.9 0.0 0.0 32.0 11.8 11.8   Balance sheet total (assets)   45.0 451 358 292 510 415 0.0 0.0   Net Debt   -45.0 9.6 -41.0 -67.2 -60.3 5.8 11.8 11.8     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   0.0 863 637 726 528 478 0.0 0.0   Gross profit growth   0.0% 0.0% -26.2% 14.0% -27.2% -9.5% -100.0% 0.0%   Employees   0 3 3 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -33.3% -50.0% 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)   45 451 358 292 510 415 0 0   Balance sheet change%   0.0% 903.1% -20.7% -18.5% 74.9% -18.6% -100.0% 0.0%   Added value   0.0 17.9 325.0 258.6 75.6 44.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 256 -256 -256 153 -241 -261 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 2.0 -1.0 -2.0 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 (%)   0.0% -12.8% 30.9% 18.0% -9.9% -15.9% 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 %   0.0% -38.0% 44.1% 40.2% -13.1% -16.4% 0.0% 0.0%   ROI %   0.0% -60.0% 68.0% 62.2% -43.9% -107.8% 0.0% 0.0%   ROE %   0.0% -51.7% 61.1% 70.1% -72.7% -78.3% 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 %   100.0% -15.6% 21.9% 55.8% 14.9% 8.0% -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% 53.6% -12.6% -26.0% -126.1% 13.0% 0.0% 0.0%   Gearing %   0.0% -31.2% 2.4% 0.0% 0.0% 96.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 140.2% 80.8% 585.6% 0.0% 122.2% 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   0.0 0.2 0.7 1.0 0.2 0.3 0.0 0.0   Current Ratio   0.0 0.2 0.7 1.0 0.2 0.3 0.0 0.0   Cash and cash equivalent   45.0 16.5 42.9 67.2 60.3 26.2 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   45.0 -201.4 -31.1 4.9 -335.2 -257.6 -5.9 -5.9   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 6 108 129 76 44 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 6 108 129 48 44 0 0   EBIT / employee   0 -37 66 65 -52 -76 0 0   Net earnings / employee   0 -43 54 42 -87 -43 0 0