Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bilvask P/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   5.4% 3.6% 4.2% 9.0% 10.8% 9.0% 10.9% 10.9%   Credit score (0-100)   43 52 47 27 22 27 22 22   Credit rating   BBB BBB BBB BB BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   2,985 2,934 0 0 0 0 0 0   Gross profit   2,317 2,405 1,587 456 126 -345 0.0 0.0   EBITDA   47.5 380 467 229 119 -345 0.0 0.0   EBIT   36.1 369 456 218 119 -345 0.0 0.0   Pre-tax profit (PTP)   10.7 333.6 447.4 214.2 119.3 -345.5 0.0 0.0   Net earnings   10.7 333.6 447.4 214.2 119.3 -345.5 0.0 0.0   Pre-tax profit without non-rec. items   10.7 334 447 214 119 -346 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   34.3 22.8 11.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   511 844 1,292 1,506 1,625 1,280 780 780   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,032 4,009 3,001 3,292 3,946 3,416 780 780   Net Debt   -2,032 -1,769 -57.4 -708 -1,552 -627 -780 -780     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   2,985 2,934 0 0 0 0 0 0   Net sales growth   0.0% -1.7% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,317 2,405 1,587 456 126 -345 0.0 0.0   Gross profit growth   0.0% 3.8% -34.0% -71.3% -72.3% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,032 4,009 3,001 3,292 3,946 3,416 780 780   Balance sheet change%   0.0% -0.6% -25.1% 9.7% 19.9% -13.4% -77.2% 0.0%   Added value   47.5 380.0 467.5 229.2 130.7 -345.5 0.0 0.0   Added value %   1.6% 13.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   23 -23 -23 -23 0 0 0 0   Net sales trend   0.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   1.6% 13.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   1.2% 12.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   1.6% 15.3% 28.7% 47.8% 94.4% 100.0% 0.0% 0.0%   Net Earnings %   0.4% 11.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.7% 11.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.4% 11.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.9% 9.2% 13.0% 6.9% 3.3% -9.4% 0.0% 0.0%   ROI %   7.1% 54.4% 42.7% 15.6% 7.6% -23.8% 0.0% 0.0%   ROE %   2.1% 49.2% 41.9% 15.3% 7.6% -23.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   12.7% 21.1% 43.0% 45.8% 41.2% 37.5% 100.0% 100.0%   Relative indebtedness %   118.0% 107.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   49.9% 47.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -4,274.2% -465.5% -12.3% -308.9% -1,301.2% 181.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.6 0.6 0.2 0.4 0.7 0.4 0.0 0.0   Current Ratio   1.1 1.3 1.7 1.8 1.7 1.6 0.0 0.0   Cash and cash equivalent   2,032.1 1,768.9 57.4 708.2 1,552.2 626.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 %   133.9% 135.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   476.4 821.4 1,280.3 1,505.9 1,625.2 1,279.7 0.0 0.0   Net working capital %   16.0% 28.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0