Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDRS AUTO TAASTRUP 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   3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1%   Bankruptcy risk   2.3% 5.3% 3.2% 2.5% 1.8% 1.2% 7.1% 7.1%   Credit score (0-100)   66 43 55 61 70 80 34 34   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.1 0.0 0.0 0.0 3.6 278.9 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   2,842 1,638 2,675 3,423 6,013 7,316 0.0 0.0   EBITDA   838 -160 879 941 750 3,834 0.0 0.0   EBIT   832 -160 879 941 750 3,830 0.0 0.0   Pre-tax profit (PTP)   802.5 -368.4 751.7 840.6 324.4 3,344.4 0.0 0.0   Net earnings   625.7 -316.9 584.6 654.1 251.3 2,595.1 0.0 0.0   Pre-tax profit without non-rec. items   802 -368 752 841 324 3,344 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 0.0 0.0 0.0 0.0 79.3 0.0 0.0   Shareholders equity total   6,156 5,839 6,424 7,078 7,329 9,924 9,844 9,844   Interest-bearing liabilities   885 604 7,144 7,834 8,508 7,705 0.0 0.0   Balance sheet total (assets)   8,785 8,118 17,331 17,076 17,909 20,179 9,844 9,844   Net Debt   690 262 6,937 7,697 7,715 7,683 -9,844 -9,844     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   2,842 1,638 2,675 3,423 6,013 7,316 0.0 0.0   Gross profit growth   -32.6% -42.4% 63.3% 28.0% 75.7% 21.7% -100.0% 0.0%   Employees   10 10 13 18 21 25 0 0   Employee growth %   150.0% 0.0% 30.0% 38.5% 16.7% 19.0% -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)   8,785 8,118 17,331 17,076 17,909 20,179 9,844 9,844   Balance sheet change%   0.5% -7.6% 113.5% -1.5% 4.9% 12.7% -51.2% 0.0%   Added value   838.2 -159.6 879.4 940.8 749.5 3,834.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 0 0 0 0 75 -79 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   29.3% -9.7% 32.9% 27.5% 12.5% 52.4% 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 %   9.5% -1.3% 7.2% 5.5% 4.4% 20.4% 0.0% 0.0%   ROI %   13.2% -1.6% 9.2% 6.7% 5.0% 23.2% 0.0% 0.0%   ROE %   10.7% -5.3% 9.5% 9.7% 3.5% 30.1% 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 %   70.1% 71.9% 37.1% 41.4% 40.9% 49.2% 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, %   82.3% -164.1% 788.8% 818.1% 1,029.3% 200.4% 0.0% 0.0%   Gearing %   14.4% 10.3% 111.2% 110.7% 116.1% 77.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.7% 35.2% 4.4% 1.5% 5.5% 6.7% 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   1.2 1.2 0.9 0.3 0.5 0.5 0.0 0.0   Current Ratio   3.3 3.5 1.6 1.7 1.6 1.8 0.0 0.0   Cash and cash equivalent   195.3 341.8 207.3 137.3 793.1 21.8 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   6,093.3 5,676.4 6,361.0 7,015.1 6,516.4 8,585.3 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 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   84 -16 68 52 36 153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   84 -16 68 52 36 153 0 0   EBIT / employee   83 -16 68 52 36 153 0 0   Net earnings / employee   63 -32 45 36 12 104 0 0