Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Edderup 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 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% 1.9% 1.9%   Bankruptcy risk   3.3% 2.9% 2.8% 3.5% 3.2% 3.1% 9.0% 9.0%   Credit score (0-100)   56 59 59 51 56 55 27 27   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 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   3,826 3,643 3,566 3,368 3,599 4,164 0.0 0.0   EBITDA   608 693 610 198 464 795 0.0 0.0   EBIT   400 489 415 -24.7 301 691 0.0 0.0   Pre-tax profit (PTP)   53.8 203.9 36.4 -368.9 163.7 399.6 0.0 0.0   Net earnings   82.0 229.6 -96.2 -368.9 163.7 399.6 0.0 0.0   Pre-tax profit without non-rec. items   53.8 204 36.4 -369 164 400 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   3,500 3,143 2,975 2,775 2,612 2,508 0.0 0.0   Shareholders equity total   1,682 1,912 1,765 1,396 1,560 1,960 1,835 1,835   Interest-bearing liabilities   5,422 5,841 6,037 6,062 6,525 6,574 0.0 0.0   Balance sheet total (assets)   10,827 10,176 10,033 10,079 10,283 11,152 1,835 1,835   Net Debt   5,414 5,841 6,034 6,019 6,446 6,544 -1,835 -1,835     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   3,826 3,643 3,566 3,368 3,599 4,164 0.0 0.0   Gross profit growth   0.1% -4.8% -2.1% -5.6% 6.9% 15.7% -100.0% 0.0%   Employees   16 15 0 0 12 12 0 0   Employee growth %   14.3% -6.3% -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)   10,827 10,176 10,033 10,079 10,283 11,152 1,835 1,835   Balance sheet change%   18.0% -6.0% -1.4% 0.5% 2.0% 8.4% -83.5% 0.0%   Added value   608.4 693.0 609.8 198.3 523.7 795.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   467 -561 -363 -423 -326 -208 -2,508 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 -1.0 1.0 2.0 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 (%)   10.4% 13.4% 11.6% -0.7% 8.4% 16.6% 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 %   4.1% 4.8% 4.1% -0.2% 3.4% 6.7% 0.0% 0.0%   ROI %   5.7% 6.8% 5.3% -0.3% 4.5% 8.7% 0.0% 0.0%   ROE %   8.5% 12.8% -5.2% -23.3% 11.1% 22.7% 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 %   15.5% 18.8% 17.6% 13.9% 15.2% 17.6% 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, %   889.9% 842.8% 989.6% 3,035.4% 1,390.0% 823.0% 0.0% 0.0%   Gearing %   322.4% 305.6% 342.0% 434.1% 418.2% 335.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 5.3% 6.4% 5.7% 2.9% 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   0.2 0.1 0.1 0.1 0.1 0.2 0.0 0.0   Current Ratio   1.0 1.2 1.2 1.1 1.3 1.3 0.0 0.0   Cash and cash equivalent   8.6 0.0 3.3 43.2 78.5 30.1 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   44.9 1,298.1 1,207.6 921.6 1,665.9 2,098.6 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   38 46 0 0 44 66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   38 46 0 0 39 66 0 0   EBIT / employee   25 33 0 0 25 58 0 0   Net earnings / employee   5 15 0 0 14 33 0 0