Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Carconnect.dk 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% 3.1% 3.1%   Bankruptcy risk   10.9% 11.7% 6.3% 5.0% 4.2% 6.6% 14.0% 13.5%   Credit score (0-100)   24 22 37 42 48 35 16 17   Credit rating   BB BB 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   22.0 -4.0 150 819 1,332 1,158 0.0 0.0   EBITDA   -4.0 -4.0 122 -121 441 504 0.0 0.0   EBIT   -4.0 -4.0 109 -202 364 385 0.0 0.0   Pre-tax profit (PTP)   -10.0 -3.0 108.0 -301.0 204.0 225.9 0.0 0.0   Net earnings   -10.0 -3.0 86.0 -235.0 156.0 176.1 0.0 0.0   Pre-tax profit without non-rec. items   -10.0 -3.0 108 -301 204 226 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   0.0 0.0 278 275 427 327 0.0 0.0   Shareholders equity total   40.0 37.0 123 -112 44.0 221 171 171   Interest-bearing liabilities   846 228 385 3,331 3,824 2,196 0.0 0.0   Balance sheet total (assets)   886 270 3,698 4,499 5,433 4,937 171 171   Net Debt   846 228 367 3,223 3,581 2,063 -40.7 -40.7     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   22.0 -4.0 150 819 1,332 1,158 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 446.0% 62.6% -13.1% -100.0% 0.0%   Employees   0 0 0 3 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -33.3% -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)   886 270 3,698 4,499 5,433 4,937 171 171   Balance sheet change%   0.0% -69.5% 1,269.6% 21.7% 20.8% -9.1% -96.5% 0.0%   Added value   -4.0 -4.0 122.0 -121.0 445.0 504.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 452 -103 56 -238 -327 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -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 (%)   -18.2% 100.0% 72.7% -24.7% 27.3% 33.3% 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 %   0.1% -0.2% 5.6% -4.9% 7.4% 7.4% 0.0% 0.0%   ROI %   0.1% -0.2% 28.3% -10.4% 10.2% 12.2% 0.0% 0.0%   ROE %   -25.0% -7.8% 107.5% -10.2% 6.9% 133.1% 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 %   4.5% 13.7% 3.3% -2.4% 0.8% 4.5% 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, %   -21,150.0% -5,700.0% 300.8% -2,663.6% 812.0% 409.0% 0.0% 0.0%   Gearing %   2,115.0% 616.2% 313.0% -2,974.1% 8,690.9% 995.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 0.4% 1.3% 5.3% 4.7% 5.3% 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   1.0 1.2 0.1 0.3 0.5 0.3 0.0 0.0   Current Ratio   1.0 1.2 0.9 0.9 0.9 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 18.0 108.0 243.0 133.0 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   40.0 37.0 -323.0 -533.0 -509.0 -213.6 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   0 0 0 -40 148 252 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -40 147 252 0 0   EBIT / employee   0 0 0 -67 121 193 0 0   Net earnings / employee   0 0 0 -78 52 88 0 0