Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ØRBÆK AUTOFORRETNING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   0.7% 0.9% 1.0% 0.8% 0.7% 0.7% 9.4% 9.2%   Credit score (0-100)   96 91 86 90 95 93 26 27   Credit rating   AA A A A AA AA BB BB   Credit limit (kDKK)   538.4 390.5 276.5 451.1 653.2 614.6 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   7,432 6,932 7,151 7,557 7,862 7,753 0.0 0.0   EBITDA   1,621 987 1,242 1,513 1,595 1,052 0.0 0.0   EBIT   1,165 415 611 984 1,226 850 0.0 0.0   Pre-tax profit (PTP)   1,029.5 293.0 497.7 909.2 1,185.4 800.5 0.0 0.0   Net earnings   795.4 214.8 368.3 702.8 919.4 615.4 0.0 0.0   Pre-tax profit without non-rec. items   1,030 293 498 909 1,185 800 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   3,793 3,580 3,041 2,389 2,118 2,322 0.0 0.0   Shareholders equity total   3,562 3,277 3,399 3,537 4,156 4,472 3,972 3,972   Interest-bearing liabilities   1,052 1,227 269 251 731 1,341 0.0 0.0   Balance sheet total (assets)   7,492 7,281 6,650 5,628 6,521 7,817 3,972 3,972   Net Debt   735 992 -235 -159 -575 805 -3,972 -3,972     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   7,432 6,932 7,151 7,557 7,862 7,753 0.0 0.0   Gross profit growth   5.7% -6.7% 3.2% 5.7% 4.0% -1.4% -100.0% 0.0%   Employees   0 19 22 17 15 16 0 0   Employee growth %   0.0% 0.0% 15.8% -22.7% -11.8% 6.7% -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)   7,492 7,281 6,650 5,628 6,521 7,817 3,972 3,972   Balance sheet change%   8.2% -2.8% -8.7% -15.4% 15.9% 19.9% -49.2% 0.0%   Added value   1,621.3 987.3 1,242.4 1,513.0 1,754.3 1,052.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -539 -785 -1,170 -1,181 -641 1 -2,322 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 (%)   15.7% 6.0% 8.5% 13.0% 15.6% 11.0% 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 %   16.2% 5.6% 8.8% 16.0% 20.4% 11.9% 0.0% 0.0%   ROI %   23.8% 7.9% 13.6% 26.0% 28.3% 15.8% 0.0% 0.0%   ROE %   23.8% 6.3% 11.0% 20.3% 23.9% 14.3% 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 %   47.5% 45.0% 51.1% 62.8% 63.7% 57.2% 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, %   45.3% 100.4% -18.9% -10.5% -36.0% 76.5% 0.0% 0.0%   Gearing %   29.5% 37.5% 7.9% 7.1% 17.6% 30.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.8% 10.8% 15.1% 28.9% 10.4% 4.9% 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   0.6 0.5 0.4 0.9 1.7 1.2 0.0 0.0   Current Ratio   1.3 1.2 1.2 1.7 2.4 1.9 0.0 0.0   Cash and cash equivalent   316.7 235.6 504.2 409.9 1,306.4 535.7 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   755.1 707.4 585.5 1,290.7 2,581.6 2,537.8 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   0 52 56 89 117 66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 52 56 89 106 66 0 0   EBIT / employee   0 22 28 58 82 53 0 0   Net earnings / employee   0 11 17 41 61 38 0 0