Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SF AUTO 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% 2.9% 2.9%   Bankruptcy risk   6.4% 19.6% 17.0% 17.9% 19.3% 18.1% 18.0% 18.0%   Credit score (0-100)   39 7 10 7 6 7 8 8   Credit rating   BBB B BB B B B 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 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   246 18.3 145 85.2 35.2 157 0.0 0.0   EBITDA   122 -75.3 -67.9 -19.2 -41.4 -116 0.0 0.0   EBIT   106 -91.2 -83.8 -30.2 -45.4 -116 0.0 0.0   Pre-tax profit (PTP)   57.8 -144.4 -137.6 -84.6 -105.2 -177.6 0.0 0.0   Net earnings   45.1 -113.0 -107.3 -66.2 -82.3 -138.6 0.0 0.0   Pre-tax profit without non-rec. items   57.8 -144 -138 -84.6 -105 -178 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   46.8 30.9 15.0 4.0 0.0 0.0 0.0 0.0   Shareholders equity total   -88.5 -202 -309 -375 -457 -596 -676 -676   Interest-bearing liabilities   164 199 166 176 154 158 676 676   Balance sheet total (assets)   1,287 1,207 1,165 1,201 1,139 1,090 0.0 0.0   Net Debt   -593 -27.4 -148 121 77.8 -290 676 676     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   246 18.3 145 85.2 35.2 157 0.0 0.0   Gross profit growth   -18.0% -92.6% 695.5% -41.3% -58.7% 346.4% -100.0% 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)   1,287 1,207 1,165 1,201 1,139 1,090 0 0   Balance sheet change%   5.9% -6.3% -3.5% 3.1% -5.2% -4.2% -100.0% 0.0%   Added value   121.7 -75.3 -67.9 -19.2 -34.4 -116.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -32 -32 -32 -22 -8 0 0 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 -2.0 -3.0 -4.0 -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 (%)   42.9% -499.3% -57.6% -35.4% -128.8% -73.9% 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 %   7.8% -6.6% -5.8% -2.0% -2.9% -7.1% 0.0% 0.0%   ROI %   59.4% -50.2% -45.9% -17.7% -27.4% -74.4% 0.0% 0.0%   ROE %   3.6% -9.1% -9.0% -5.6% -7.0% -12.4% 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 %   -6.4% -14.3% -21.0% -23.8% -28.8% -35.3% -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, %   -487.5% 36.4% 217.6% -632.0% -187.9% 249.4% 0.0% 0.0%   Gearing %   -185.5% -99.0% -53.7% -47.0% -33.7% -26.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   27.1% 29.2% 29.4% 31.8% 36.2% 39.3% 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   0.7 0.3 0.4 0.2 0.2 0.5 0.0 0.0   Current Ratio   1.0 1.0 0.9 0.9 0.8 0.7 0.0 0.0   Cash and cash equivalent   757.5 226.9 313.6 54.8 76.5 447.8 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   28.9 -32.9 -157.9 -202.7 -303.0 -437.7 -337.9 -337.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 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   122 -75 -68 -19 -34 -116 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   122 -75 -68 -19 -41 -116 0 0   EBIT / employee   106 -91 -84 -30 -45 -116 0 0   Net earnings / employee   45 -113 -107 -66 -82 -139 0 0