Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MESTERBILER HVIDOVRE BILCENTER 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   12.0% 12.1% 15.9% 17.8% 17.8% 18.5% 20.3% 20.3%   Credit score (0-100)   21 19 11 8 8 7 5 5   Credit rating   BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   363 231 41.5 336 176 219 0.0 0.0   EBITDA   10.3 -76.6 -205 74.2 -149 40.3 0.0 0.0   EBIT   10.3 -76.6 -205 74.2 -149 40.3 0.0 0.0   Pre-tax profit (PTP)   -35.4 -116.5 -228.4 50.6 -185.6 0.2 0.0 0.0   Net earnings   -27.6 -90.8 -485.5 116.6 -196.6 -9.8 0.0 0.0   Pre-tax profit without non-rec. items   -35.4 -116 -228 50.6 -186 0.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   21.8 -69.0 -555 -438 -635 -644 -944 -944   Interest-bearing liabilities   1,016 602 575 10.0 10.0 10.0 944 944   Balance sheet total (assets)   1,147 706 151 262 177 119 0.0 0.0   Net Debt   266 447 500 -45.1 -22.9 5.2 944 944     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   363 231 41.5 336 176 219 0.0 0.0   Gross profit growth   17.3% -36.3% -82.0% 708.5% -47.4% 24.2% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   -100.0% 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)   1,147 706 151 262 177 119 0 0   Balance sheet change%   -13.6% -38.5% -78.6% 73.5% -32.3% -32.7% -100.0% 0.0%   Added value   10.3 -76.6 -205.0 74.2 -148.5 40.3 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   2.8% -33.1% -493.7% 22.1% -84.2% 18.4% 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 %   0.8% -8.0% -27.7% 10.6% -19.7% 5.1% 0.0% 0.0%   ROI %   0.9% -9.2% -34.8% 25.4% -1,485.5% 403.1% 0.0% 0.0%   ROE %   -77.5% -25.0% -113.3% 56.5% -89.6% -6.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   1.9% -8.9% -78.6% -62.6% -81.7% -84.4% -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, %   2,578.5% -583.5% -243.9% -60.7% 15.4% 12.8% 0.0% 0.0%   Gearing %   4,651.8% -873.2% -103.7% -2.3% -1.6% -1.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 4.9% 4.0% 8.1% 370.9% 401.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   13.2 4.1 1.2 2.4 0.7 1.2 0.0 0.0   Current Ratio   13.4 4.1 1.2 2.4 1.0 1.2 0.0 0.0   Cash and cash equivalent   750.1 155.4 75.4 55.1 32.9 4.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,061.8 533.5 20.8 150.8 -8.9 20.5 -472.2 -472.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -205 74 -149 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -205 74 -149 40 0 0   EBIT / employee   0 0 -205 74 -149 40 0 0   Net earnings / employee   0 0 -486 117 -197 -10 0 0