Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hårup 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 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% 2.6% 2.6%   Bankruptcy risk   0.0% 0.0% 3.7% 3.6% 2.5% 1.9% 11.0% 11.0%   Credit score (0-100)   0 0 52 50 62 69 22 22   Credit rating   N/A N/A BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.4 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 0.0 880 710 1,113 1,392 0.0 0.0   EBITDA   0.0 0.0 415 225 455 700 0.0 0.0   EBIT   0.0 0.0 384 165 399 637 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 382.0 168.0 411.0 640.3 0.0 0.0   Net earnings   0.0 0.0 299.0 132.0 321.0 499.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 382 168 411 640 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 0.0 270 210 306 780 0.0 0.0   Shareholders equity total   0.0 0.0 339 351 542 892 652 652   Interest-bearing liabilities   0.0 0.0 220 0.0 0.0 120 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,004 811 938 1,641 652 652   Net Debt   0.0 0.0 -323 -333 -402 -396 -652 -652     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 0.0 880 710 1,113 1,392 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -19.3% 56.8% 25.0% -100.0% 0.0%   Employees   0 0 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   0 0 1,004 811 938 1,641 652 652   Balance sheet change%   0.0% 0.0% 0.0% -19.2% 15.7% 75.0% -60.3% 0.0%   Added value   0.0 0.0 415.0 225.0 459.0 699.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 239 -120 40 411 -780 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 2.0 3.0 4.0 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% 43.6% 23.2% 35.8% 45.8% 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% 38.2% 18.8% 47.3% 49.8% 0.0% 0.0%   ROI %   0.0% 0.0% 67.6% 36.2% 88.9% 75.4% 0.0% 0.0%   ROE %   0.0% 0.0% 88.2% 38.3% 71.9% 69.7% 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% 33.8% 43.3% 57.8% 54.3% 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, %   0.0% 0.0% -77.8% -148.0% -88.4% -56.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 64.9% 0.0% 0.0% 13.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.8% 2.7% 0.0% 2.6% 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 1.1 1.4 1.6 1.4 0.0 0.0   Current Ratio   0.0 0.0 1.1 1.4 1.7 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 543.0 333.0 402.0 516.2 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 78.0 166.0 249.0 247.4 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 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 0 415 225 230 350 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 415 225 228 350 0 0   EBIT / employee   0 0 384 165 200 318 0 0   Net earnings / employee   0 0 299 132 161 250 0 0