Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bil-Hjørnet Haslev 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  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 4.2% 8.3% 6.2% 12.1% 15.4% 15.4%   Credit score (0-100)   0 0 50 31 38 18 12 12   Credit rating   N/A N/A BBB BB 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)  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 1,008 1,187 1,557 1,705 0.0 0.0   EBITDA   0.0 0.0 92.4 -180 254 123 0.0 0.0   EBIT   0.0 0.0 6.7 -313 129 -3.5 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -14.1 -354.0 91.2 -39.1 0.0 0.0   Net earnings   0.0 0.0 -16.9 -276.1 71.1 -31.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -14.1 -354 91.2 -39.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 287 246 138 120 0.0 0.0   Shareholders equity total   0.0 0.0 33.1 -243 -172 -203 -253 -253   Interest-bearing liabilities   0.0 0.0 1,240 272 165 165 491 491   Balance sheet total (assets)   0.0 0.0 1,611 1,225 1,710 1,758 238 238   Net Debt   0.0 0.0 1,124 271 -295 -198 491 491     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 1,008 1,187 1,557 1,705 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 17.7% 31.2% 9.5% -100.0% 0.0%   Employees   0 0 6 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   0 0 1,611 1,225 1,710 1,758 238 238   Balance sheet change%   0.0% 0.0% 0.0% -24.0% 39.6% 2.8% -86.5% 0.0%   Added value   0.0 0.0 92.4 -180.3 262.2 123.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 654 -245 -304 -217 -120 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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% 0.7% -26.4% 8.3% -0.2% 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% 1.0% -20.3% 7.8% -0.2% 0.0% 0.0%   ROI %   0.0% 0.0% 1.2% -26.1% 11.8% -0.4% 0.0% 0.0%   ROE %   0.0% 0.0% -51.0% -43.9% 4.8% -1.8% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 2.1% -16.6% -9.1% -10.4% -51.5% -51.5%   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% 1,216.4% -150.2% -115.8% -160.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 3,746.5% -111.8% -96.0% -81.3% -194.1% -194.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.8% 5.5% 17.8% 21.6% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.9 0.9 1.1 0.8 0.0 0.0   Current Ratio   0.0 0.0 1.4 1.0 1.3 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 117.0 0.9 459.6 363.2 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 0.0 190.8 -18.8 298.9 75.7 -245.5 -245.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 15 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 15 0 0 0 0 0   EBIT / employee   0 0 1 0 0 0 0 0   Net earnings / employee   0 0 -3 0 0 0 0 0