Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Auto-Centralen Vejle 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 N/A 2019 N/A 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% 3.1% 3.1%   Bankruptcy risk   0.0% 0.0% 2.0% 2.1% 2.2% 1.5% 3.7% 3.7%   Credit score (0-100)   0 0 69 66 65 74 52 52   Credit rating   N/A N/A A A BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.1 0.6 0.3 56.2 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 N/A 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 0.0 -26.0 36,013 40,668 54,206 0.0 0.0   EBITDA   0.0 0.0 -27.0 4,386 6,095 15,773 0.0 0.0   EBIT   0.0 0.0 -27.0 878 2,084 10,721 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -30.0 -513.0 -182.0 3,672.0 0.0 0.0   Net earnings   0.0 0.0 -23.0 -378.0 -114.0 2,882.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -30.0 -513 -182 3,672 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 7,234 14,998 14,419 18,339 0.0 0.0   Shareholders equity total   0.0 0.0 377 -1.0 -115 2,767 2,367 2,367   Interest-bearing liabilities   0.0 0.0 27,258 56,416 75,134 93,511 10,529 10,529   Balance sheet total (assets)   0.0 0.0 28,605 84,848 98,152 119,313 12,896 12,896   Net Debt   0.0 0.0 27,258 56,348 75,126 93,501 10,529 10,529     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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 0.0 -26.0 36,013 40,668 54,206 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 12.9% 33.3% -100.0% 0.0%   Employees   0 0 0 61 67 77 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 9.8% 14.9% -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 0 28,605 84,848 98,152 119,313 12,896 12,896   Balance sheet change%   0.0% 0.0% 0.0% 196.6% 15.7% 21.6% -89.2% 0.0%   Added value   0.0 0.0 -27.0 4,386.0 5,592.0 15,773.0 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 25,344 2,884 -6,511 -3,053 -18,339 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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% 0.0% 103.8% 2.4% 5.1% 19.8% 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% 0.0% -0.1% 1.6% 2.3% 9.9% 0.0% 0.0%   ROI %   0.0% 0.0% -0.1% 2.1% 3.1% 12.3% 0.0% 0.0%   ROE %   0.0% 0.0% -6.1% -0.9% -0.1% 5.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 1.3% -0.0% -0.1% 2.3% 18.4% 18.4%   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% 0.0% -100,955.6% 1,284.7% 1,232.6% 592.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 7,230.2% -5,641,600.0% -65,333.9% 3,379.5% 444.8% 444.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3.4% 3.5% 8.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.2 0.3 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.6 0.7 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 68.0 8.0 10.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 0.0 -24,314.0 -29,848.0 -27,885.0 -26,873.0 -5,264.5 -5,264.5   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 N/A 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 0 0 72 83 205 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 72 91 205 0 0   EBIT / employee   0 0 0 14 31 139 0 0   Net earnings / employee   0 0 0 -6 -2 37 0 0