Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Asbjørn Biler 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   6.9% 6.2% 5.1% 3.1% 7.2% 9.2% 16.2% 16.2%   Credit score (0-100)   36 39 43 55 33 25 11 11   Credit rating   BBB BBB BBB BBB BBB BB BB BB   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   1,202 1,407 2,313 2,550 1,300 1,788 0.0 0.0   EBITDA   387 492 1,142 1,171 -255 299 0.0 0.0   EBIT   381 458 1,077 1,105 -341 221 0.0 0.0   Pre-tax profit (PTP)   3.1 112.2 753.8 495.1 -767.3 -515.9 0.0 0.0   Net earnings   0.0 84.2 609.8 351.2 -609.6 -417.8 0.0 0.0   Pre-tax profit without non-rec. items   3.1 112 754 495 -767 -516 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   187 506 505 478 644 869 0.0 0.0   Shareholders equity total   299 384 993 1,345 621 203 153 153   Interest-bearing liabilities   1,157 1,526 1,765 5,027 5,590 2,944 0.0 0.0   Balance sheet total (assets)   2,295 3,464 5,364 7,780 7,484 7,050 153 153   Net Debt   426 719 1,448 5,027 5,590 1,997 -153 -153     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   1,202 1,407 2,313 2,550 1,300 1,788 0.0 0.0   Gross profit growth   -25.8% 17.1% 64.4% 10.3% -49.0% 37.6% -100.0% 0.0%   Employees   2 3 3 4 4 4 0 0   Employee growth %   0.0% 50.0% 0.0% 33.3% 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)   2,295 3,464 5,364 7,780 7,484 7,050 153 153   Balance sheet change%   1.7% 50.9% 54.9% 45.0% -3.8% -5.8% -97.8% 0.0%   Added value   387.0 492.2 1,141.5 1,171.4 -275.3 298.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -56 285 -65 -93 79 147 -869 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 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 (%)   31.7% 32.5% 46.6% 43.3% -26.3% 12.3% 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 %   17.0% 16.0% 27.5% 14.6% -4.0% 4.4% 0.0% 0.0%   ROI %   24.1% 26.4% 50.0% 20.6% -4.8% 6.9% 0.0% 0.0%   ROE %   0.0% 24.7% 88.6% 30.0% -62.0% -101.5% 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 %   13.0% 11.1% 18.5% 17.3% 8.3% 2.9% 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, %   110.1% 146.1% 126.8% 429.1% -2,190.2% 668.1% 0.0% 0.0%   Gearing %   386.5% 397.9% 177.6% 373.9% 900.6% 1,451.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   30.3% 25.9% 27.9% 13.6% 8.7% 19.6% 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   1.4 1.0 1.1 0.3 0.4 0.8 0.0 0.0   Current Ratio   2.1 1.7 1.4 1.5 1.0 0.9 0.0 0.0   Cash and cash equivalent   731.1 807.3 316.9 0.0 0.0 947.2 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   1,031.9 1,118.7 1,326.1 2,174.3 229.6 -316.7 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   194 164 381 293 -69 75 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   194 164 381 293 -64 75 0 0   EBIT / employee   190 153 359 276 -85 55 0 0   Net earnings / employee   0 28 203 88 -152 -104 0 0