Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENGHØJS AUTOVÆRKSTED ApS

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   6.7% 4.7% 3.5% 5.8% 3.2% 3.3% 21.5% 21.2%   Credit score (0-100)   37 47 53 38 55 55 1 1   Credit rating   BB BB BB BB BB BB C C   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   1,278 1,639 1,499 1,363 1,364 1,418 0.0 0.0   EBITDA   -106 245 236 164 228 181 0.0 0.0   EBIT   -189 156 132 46.2 114 75.3 0.0 0.0   Pre-tax profit (PTP)   -229.5 104.8 89.2 28.5 86.9 55.9 0.0 0.0   Net earnings   -183.7 80.8 69.1 21.1 67.0 40.6 0.0 0.0   Pre-tax profit without non-rec. items   -229 105 89.2 28.5 86.9 55.9 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   542 443 551 528 383 309 0.0 0.0   Shareholders equity total   111 192 261 282 349 390 265 265   Interest-bearing liabilities   603 498 385 0.0 154 7.9 0.0 0.0   Balance sheet total (assets)   1,064 1,265 1,393 1,157 998 956 265 265   Net Debt   586 402 -78.7 -217 58.8 -226 -265 -265     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   1,278 1,639 1,499 1,363 1,364 1,418 0.0 0.0   Gross profit growth   -14.7% 28.3% -8.5% -9.1% 0.1% 4.0% -100.0% 0.0%   Employees   0 3 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   1,064 1,265 1,393 1,157 998 956 265 265   Balance sheet change%   -0.6% 18.9% 10.1% -16.9% -13.8% -4.2% -72.3% 0.0%   Added value   -106.1 244.5 236.3 163.7 231.3 181.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   114 -188 3 -140 -260 -180 -309 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   -14.8% 9.5% 8.8% 3.4% 8.3% 5.3% 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 %   -17.7% 13.4% 9.9% 3.6% 10.6% 7.7% 0.0% 0.0%   ROI %   -29.2% 22.0% 19.0% 9.2% 26.2% 15.4% 0.0% 0.0%   ROE %   -90.4% 53.3% 30.5% 7.8% 21.2% 11.0% 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 %   10.5% 15.2% 18.8% 24.4% 35.0% 40.8% 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, %   -552.1% 164.4% -33.3% -132.5% 25.8% -124.3% 0.0% 0.0%   Gearing %   541.6% 259.0% 147.4% 0.0% 44.0% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.5% 9.3% 9.6% 9.2% 35.0% 24.1% 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   0.7 1.0 0.8 0.6 0.7 0.8 0.0 0.0   Current Ratio   1.1 1.2 1.0 0.8 1.0 1.2 0.0 0.0   Cash and cash equivalent   17.2 95.6 463.9 216.9 95.0 233.4 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   28.4 140.0 8.9 -205.3 9.8 113.1 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 82 79 55 77 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 82 79 55 76 60 0 0   EBIT / employee   0 52 44 15 38 25 0 0   Net earnings / employee   0 27 23 7 22 14 0 0