Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SLAGELSE 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   4.0% 2.6% 5.0% 8.8% 7.5% 2.6% 6.1% 6.0%   Credit score (0-100)   51 63 43 26 31 60 38 39   Credit rating   BBB BBB BBB BB BB BBB BBB BBB   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   1,184 1,941 970 135 461 764 0.0 0.0   EBITDA   -42.2 864 -362 -948 -590 1.6 0.0 0.0   EBIT   -219 643 -451 -1,218 -851 -220 0.0 0.0   Pre-tax profit (PTP)   -649.2 710.0 -852.9 -1,848.1 -1,351.2 -742.2 0.0 0.0   Net earnings   -507.2 552.9 -668.3 -1,442.8 -1,276.3 -742.2 0.0 0.0   Pre-tax profit without non-rec. items   -649 710 -853 -1,848 -1,351 -742 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   222 66.9 694 444 203 0.9 0.0 0.0   Shareholders equity total   701 1,254 585 1,143 537 5,460 4,562 4,562   Interest-bearing liabilities   7,927 8,651 12,189 11,439 11,866 7,172 0.0 0.0   Balance sheet total (assets)   8,949 10,181 13,195 13,147 12,946 12,892 4,562 4,562   Net Debt   7,906 8,637 12,175 11,430 11,850 7,161 -4,526 -4,526     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   1,184 1,941 970 135 461 764 0.0 0.0   Gross profit growth   -15.5% 63.9% -50.0% -86.0% 240.5% 65.6% -100.0% 0.0%   Employees   4 4 4 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% -25.0% 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)   8,949 10,181 13,195 13,147 12,946 12,892 4,562 4,562   Balance sheet change%   3.7% 13.8% 29.6% -0.4% -1.5% -0.4% -64.6% 0.0%   Added value   -42.2 864.1 -362.4 -948.3 -581.1 1.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -337 -376 635 -540 -522 -443 -1 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 -2.0 -3.0 -4.0 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 (%)   -18.5% 33.1% -46.5% -899.7% -184.6% -28.8% 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 %   -2.4% 12.2% -3.4% -8.5% -5.9% -1.0% 0.0% 0.0%   ROI %   -2.5% 12.5% -3.5% -8.8% -6.1% -1.0% 0.0% 0.0%   ROE %   -91.5% 56.6% -72.7% -167.0% -151.9% -24.8% 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 %   7.9% 12.3% 4.4% 8.7% 4.2% 42.4% 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, %   -18,736.7% 999.5% -3,359.3% -1,205.3% -2,008.5% 444,785.7% 0.0% 0.0%   Gearing %   1,131.3% 690.1% 2,082.4% 1,001.2% 2,208.1% 131.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 5.5% 4.4% 6.1% 5.0% 6.5% 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   0.1 0.4 0.4 0.3 0.3 0.6 0.0 0.0   Current Ratio   1.3 1.7 1.5 1.2 1.1 2.1 0.0 0.0   Cash and cash equivalent   21.2 14.4 13.4 8.5 15.3 10.7 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   1,819.0 4,176.0 3,601.4 2,224.4 1,344.3 6,099.4 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   -11 216 -91 -316 -194 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -11 216 -91 -316 -197 1 0 0   EBIT / employee   -55 161 -113 -406 -284 -73 0 0   Net earnings / employee   -127 138 -167 -481 -425 -247 0 0