Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nerving Autoservice 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   11.4% 11.0% 13.9% 13.6% 16.0% 9.1% 18.1% 18.1%   Credit score (0-100)   22 23 16 15 11 26 8 8   Credit rating   BB BB BB BB BB BB 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 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   288 305 279 -41.6 12.2 40.9 0.0 0.0   EBITDA   74.8 133 -95.8 -41.6 12.2 40.9 0.0 0.0   EBIT   52.9 109 -128 -41.6 12.2 40.9 0.0 0.0   Pre-tax profit (PTP)   34.2 91.1 -141.9 -53.5 -9.0 34.8 0.0 0.0   Net earnings   26.2 81.1 -112.3 -41.7 -7.0 27.1 0.0 0.0   Pre-tax profit without non-rec. items   34.2 91.1 -142 -53.5 -9.0 34.8 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   102 103 34.6 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1.9 83.0 -29.3 -71.0 -78.0 -50.9 -101 -101   Interest-bearing liabilities   152 99.2 111 128 111 75.4 101 101   Balance sheet total (assets)   314 281 170 72.1 47.0 39.3 0.0 0.0   Net Debt   87.2 8.7 102 128 111 75.4 101 101     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   288 305 279 -41.6 12.2 40.9 0.0 0.0   Gross profit growth   24.4% 5.9% -8.4% 0.0% 0.0% 235.2% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   314 281 170 72 47 39 0 0   Balance sheet change%   25.7% -10.4% -39.6% -57.6% -34.9% -16.3% -100.0% 0.0%   Added value   74.8 132.9 -95.8 -41.6 12.2 40.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4 -23 -101 -35 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 3.0 -1.0 -2.0 1.0 2.0 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 (%)   18.4% 35.9% -46.0% 100.0% 100.0% 100.0% 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 %   18.5% 36.6% -53.4% -24.3% 9.1% 38.0% 0.0% 0.0%   ROI %   33.7% 64.9% -87.4% -34.7% 10.2% 44.0% 0.0% 0.0%   ROE %   20.8% 191.2% -88.7% -34.4% -11.7% 62.8% 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 %   0.6% 29.5% -14.7% -49.6% -62.4% -56.4% -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, %   116.6% 6.6% -106.8% -308.0% 907.2% 184.3% 0.0% 0.0%   Gearing %   8,186.8% 119.6% -380.5% -180.5% -142.0% -148.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.6% 14.3% 12.9% 9.9% 17.7% 6.6% 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   0.8 1.2 0.9 4.8 3.3 0.7 0.0 0.0   Current Ratio   0.8 1.2 0.9 4.8 3.3 0.7 0.0 0.0   Cash and cash equivalent   64.9 90.5 9.2 0.0 0.0 0.0 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   -39.8 21.5 -10.6 57.1 32.7 -18.9 -50.4 -50.4   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   75 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   75 0 0 0 0 0 0 0   EBIT / employee   53 0 0 0 0 0 0 0   Net earnings / employee   26 0 0 0 0 0 0 0