Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK-Bilsyn Horsens 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   6.1% 5.3% 3.0% 2.4% 1.7% 1.8% 17.2% 17.2%   Credit score (0-100)   40 44 57 62 73 70 10 10   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2.0 1.1 -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   1,145 1,830 2,062 1,962 2,585 3,043 0.0 0.0   EBITDA   -164 116 709 568 628 600 0.0 0.0   EBIT   -331 -71.3 520 364 422 539 0.0 0.0   Pre-tax profit (PTP)   -333.0 -81.7 513.2 373.0 420.5 541.9 0.0 0.0   Net earnings   -253.9 -74.2 398.9 287.3 324.1 418.1 0.0 0.0   Pre-tax profit without non-rec. items   -333 -81.7 513 373 420 542 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   114 79.4 205 161 249 189 0.0 0.0   Shareholders equity total   322 248 646 633 677 795 -484 -484   Interest-bearing liabilities   202 262 5.8 6.0 117 42.8 484 484   Balance sheet total (assets)   1,029 1,220 1,855 1,357 1,630 1,697 0.0 0.0   Net Debt   168 -79.2 -609 -369 -752 -1,115 484 484     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   1,145 1,830 2,062 1,962 2,585 3,043 0.0 0.0   Gross profit growth   -1.9% 59.7% 12.7% -4.9% 31.8% 17.7% -100.0% 0.0%   Employees   3 4 3 3 5 5 0 0   Employee growth %   0.0% 33.3% -25.0% 0.0% 66.7% 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)   1,029 1,220 1,855 1,357 1,630 1,697 0 0   Balance sheet change%   -9.7% 18.6% 52.0% -26.9% 20.1% 4.1% -100.0% 0.0%   Added value   -163.8 115.9 709.3 568.2 626.3 599.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -228 -374 -217 -401 -271 -121 -189 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 1.0 2.0 3.0 4.0 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 (%)   -28.9% -3.9% 25.2% 18.6% 16.3% 17.7% 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 %   -30.5% -6.2% 33.9% 23.5% 28.5% 32.6% 0.0% 0.0%   ROI %   -45.5% -11.7% 79.4% 53.4% 57.1% 65.5% 0.0% 0.0%   ROE %   -50.6% -26.1% 89.3% 44.9% 49.5% 56.8% 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 %   31.3% 20.3% 34.8% 46.7% 41.5% 46.9% -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, %   -102.6% -68.4% -85.8% -65.0% -119.7% -185.9% 0.0% 0.0%   Gearing %   62.9% 106.0% 0.9% 1.0% 17.3% 5.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 5.0% 6.6% 65.2% 7.7% 0.2% 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   0.5 0.8 1.2 1.5 1.5 1.7 0.0 0.0   Current Ratio   0.5 0.8 1.2 1.5 1.5 1.7 0.0 0.0   Cash and cash equivalent   34.2 341.6 614.8 375.5 869.1 1,157.8 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   -319.4 -213.8 212.3 361.7 440.6 616.2 -242.2 -242.2   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   -55 29 236 189 125 120 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -55 29 236 189 126 120 0 0   EBIT / employee   -110 -18 173 121 84 108 0 0   Net earnings / employee   -85 -19 133 96 65 84 0 0