Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KNABSTRUP AUTOOPHUG 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   3.7% 2.6% 6.3% 2.7% 3.3% 3.1% 14.6% 14.3%   Credit score (0-100)   54 63 37 59 54 56 15 15   Credit rating   BBB BBB BBB BBB BBB BBB 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)  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   803 869 426 1,040 825 780 0.0 0.0   EBITDA   158 114 -238 331 189 181 0.0 0.0   EBIT   98.6 114 -485 7.0 130 122 0.0 0.0   Pre-tax profit (PTP)   14.8 34.0 -426.0 -57.0 21.0 23.6 0.0 0.0   Net earnings   14.8 9.0 -377.0 31.0 21.0 33.7 0.0 0.0   Pre-tax profit without non-rec. items   14.8 34.0 -426 -57.0 21.0 23.6 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   1,708 1,624 1,516 875 815 756 0.0 0.0   Shareholders equity total   698 707 330 361 382 416 291 291   Interest-bearing liabilities   1,263 976 1,109 1,030 968 940 0.0 0.0   Balance sheet total (assets)   3,460 3,094 2,867 1,942 2,204 2,716 291 291   Net Debt   1,221 944 1,043 1,008 921 896 -291 -291     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   803 869 426 1,040 825 780 0.0 0.0   Gross profit growth   5.7% 8.3% -51.0% 144.1% -20.7% -5.5% -100.0% 0.0%   Employees   2 2 0 2 2 2 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 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)   3,460 3,094 2,867 1,942 2,204 2,716 291 291   Balance sheet change%   0.2% -10.6% -7.3% -32.3% 13.5% 23.2% -89.3% 0.0%   Added value   158.2 114.0 -238.0 331.0 454.0 181.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -119 -84 -355 -965 -119 -119 -756 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 1.0 2.0 3.0 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 (%)   12.3% 13.1% -113.8% 0.7% 15.8% 15.6% 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 %   2.9% 3.5% -11.8% 0.8% 6.3% 5.1% 0.0% 0.0%   ROI %   4.9% 6.2% -22.1% 1.4% 9.2% 8.9% 0.0% 0.0%   ROE %   2.1% 1.3% -72.7% 9.0% 5.7% 8.4% 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 %   20.2% 22.9% 11.5% 18.6% 17.3% 15.3% 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, %   772.1% 828.1% -438.2% 304.5% 487.3% 494.1% 0.0% 0.0%   Gearing %   180.9% 138.0% 336.1% 285.3% 253.4% 226.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 7.1% 7.2% 7.2% 10.9% 10.6% 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   0.3 0.3 0.3 0.3 0.2 0.3 0.0 0.0   Current Ratio   0.9 0.9 0.8 1.2 1.2 1.1 0.0 0.0   Cash and cash equivalent   41.6 32.0 66.0 22.0 47.0 43.8 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   -115.2 -84.0 -407.0 210.0 225.0 251.0 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 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   79 57 0 166 227 91 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   79 57 0 166 95 91 0 0   EBIT / employee   49 57 0 4 65 61 0 0   Net earnings / employee   7 5 0 16 11 17 0 0