Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NUUK'S 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   1.6% 2.8% 2.9% 2.4% 2.3% 2.9% 18.2% 18.0%   Credit score (0-100)   76 60 58 62 64 58 8 8   Credit rating   A BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   13.4 0.0 0.0 0.1 0.2 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   8,772 8,227 8,137 7,844 6,984 5,984 0.0 0.0   EBITDA   742 334 230 1,036 22.4 -1,347 0.0 0.0   EBIT   113 -827 -986 -87.1 -1,109 -2,203 0.0 0.0   Pre-tax profit (PTP)   -358.2 -1,226.8 -1,253.3 -504.7 -1,490.4 -2,878.7 0.0 0.0   Net earnings   -225.5 -499.8 -930.5 -371.0 -926.5 -2,225.3 0.0 0.0   Pre-tax profit without non-rec. items   -358 -1,227 -1,253 -505 -1,490 -2,879 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   15,306 14,506 13,506 12,392 19,707 14,641 0.0 0.0   Shareholders equity total   7,315 6,815 5,884 5,513 10,709 9,092 -946 -946   Interest-bearing liabilities   9,396 7,465 7,032 8,213 7,788 3,441 946 946   Balance sheet total (assets)   26,288 24,274 20,103 21,037 27,925 21,584 0.0 0.0   Net Debt   9,351 7,423 6,885 8,163 7,733 3,395 946 946     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   8,772 8,227 8,137 7,844 6,984 5,984 0.0 0.0   Gross profit growth   0.0% -6.2% -1.1% -3.6% -11.0% -14.3% -100.0% 0.0%   Employees   23 23 23 20 21 21 0 0   Employee growth %   0.0% 0.0% 0.0% -13.0% 5.0% 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)   26,288 24,274 20,103 21,037 27,925 21,584 0 0   Balance sheet change%   0.0% -7.7% -17.2% 4.6% 32.7% -22.7% -100.0% 0.0%   Added value   741.8 334.4 230.5 1,035.9 13.6 -1,346.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7,904 4,650 -1,894 -1,830 25 1,923 -7,359 -9,538   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -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 (%)   1.3% -10.1% -12.1% -1.1% -15.9% -36.8% 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 %   0.4% -2.6% -3.8% 0.2% -4.0% -8.2% 0.0% 0.0%   ROI %   0.6% -3.7% -5.5% 0.3% -5.5% -11.3% 0.0% 0.0%   ROE %   -3.1% -7.1% -14.7% -6.5% -11.4% -22.5% 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 %   27.8% 28.1% 29.3% 26.2% 38.4% 42.1% -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, %   1,260.7% 2,219.7% 2,987.5% 788.1% 34,468.5% -252.0% 0.0% 0.0%   Gearing %   128.5% 109.5% 119.5% 149.0% 72.7% 37.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.0% 6.8% 5.8% 7.2% 6.3% 14.9% 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   0.3 0.2 0.1 0.2 0.2 0.2 0.0 0.0   Current Ratio   0.8 0.7 0.6 0.7 0.8 0.8 0.0 0.0   Cash and cash equivalent   45.0 42.1 147.2 49.4 55.1 46.6 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   -2,361.8 -3,402.2 -4,358.9 -4,649.6 -2,615.6 -1,797.8 -473.0 -473.0   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   32 15 10 52 1 -64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   32 15 10 52 1 -64 0 0   EBIT / employee   5 -36 -43 -4 -53 -105 0 0   Net earnings / employee   -10 -22 -40 -19 -44 -106 0 0