Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GUSTAV CHRISTENSEN AUTOMOBILER A/S 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1%   Bankruptcy risk   1.2% 1.7% 0.9% 0.7% 1.4% 1.1% 9.4% 9.4%   Credit score (0-100)   83 74 89 95 78 83 26 26   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   266.7 8.4 850.2 1,181.9 55.9 259.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 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   3,653 3,452 4,194 4,752 4,008 4,254 0.0 0.0   EBITDA   759 274 751 1,317 499 877 0.0 0.0   EBIT   534 41.1 543 1,135 457 845 0.0 0.0   Pre-tax profit (PTP)   412.3 34.7 531.3 1,025.8 311.5 747.3 0.0 0.0   Net earnings   321.2 24.0 412.6 798.5 196.3 581.7 0.0 0.0   Pre-tax profit without non-rec. items   412 34.7 531 1,026 311 747 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   5,873 5,640 5,470 5,288 55.4 24.2 0.0 0.0   Shareholders equity total   10,470 9,494 9,906 10,705 5,101 4,683 2,183 2,183   Interest-bearing liabilities   2,161 2,599 2,273 2,741 2,569 2,320 0.0 0.0   Balance sheet total (assets)   15,227 14,424 14,762 14,676 9,592 9,063 2,183 2,183   Net Debt   169 652 -396 585 217 1,507 -2,183 -2,183     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 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   3,653 3,452 4,194 4,752 4,008 4,254 0.0 0.0   Gross profit growth   -10.9% -5.5% 21.5% 13.3% -15.7% 6.1% -100.0% 0.0%   Employees   11 10 10 10 10 8 0 0   Employee growth %   10.0% -9.1% 0.0% 0.0% 0.0% -20.0% -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)   15,227 14,424 14,762 14,676 9,592 9,063 2,183 2,183   Balance sheet change%   7.8% -5.3% 2.3% -0.6% -34.6% -5.5% -75.9% 0.0%   Added value   758.5 273.7 751.1 1,317.1 639.5 876.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   211 -465 -433 -364 -2,826 -2,510 -24 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   14.6% 1.2% 13.0% 23.9% 11.4% 19.9% 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 %   3.9% 0.7% 4.2% 7.9% 4.1% 9.6% 0.0% 0.0%   ROI %   4.5% 0.8% 4.9% 8.8% 4.7% 12.2% 0.0% 0.0%   ROE %   3.1% 0.2% 4.3% 7.7% 2.5% 11.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   68.8% 65.8% 67.1% 72.9% 53.9% 52.3% 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, %   22.3% 238.4% -52.8% 44.4% 43.5% 172.0% 0.0% 0.0%   Gearing %   20.6% 27.4% 22.9% 25.6% 50.4% 49.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.6% 2.9% 3.3% 5.2% 7.2% 6.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 0.9 1.2 1.7 1.4 1.0 0.0 0.0   Current Ratio   2.1 1.9 1.9 2.7 2.2 2.1 0.0 0.0   Cash and cash equivalent   1,992.2 1,946.3 2,669.2 2,156.5 2,352.5 813.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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   3,944.1 3,116.5 2,786.9 4,680.6 4,370.8 4,354.6 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 2018/12 2019 2019/12 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   69 27 75 132 64 110 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   69 27 75 132 50 110 0 0   EBIT / employee   49 4 54 113 46 106 0 0   Net earnings / employee   29 2 41 80 20 73 0 0