Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AUTOMESTER ASNÆS 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% 2.9% 2.9%   Bankruptcy risk   1.9% 1.9% 3.0% 1.6% 1.8% 3.7% 14.9% 14.9%   Credit score (0-100)   71 72 57 74 71 51 14 14   Credit rating   A A BBB A A BBB BB BB   Credit limit (kDKK)   0.3 0.8 0.0 4.7 1.3 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   3,454 3,954 3,522 3,842 4,351 4,476 0.0 0.0   EBITDA   407 787 434 582 862 695 0.0 0.0   EBIT   348 628 228 345 617 488 0.0 0.0   Pre-tax profit (PTP)   337.7 621.1 214.6 325.3 631.7 449.4 0.0 0.0   Net earnings   261.9 483.1 159.5 253.7 491.8 349.3 0.0 0.0   Pre-tax profit without non-rec. items   338 621 215 325 632 449 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   414 579 868 1,293 1,212 1,281 0.0 0.0   Shareholders equity total   657 940 699 953 1,045 594 269 269   Interest-bearing liabilities   0.0 0.0 0.0 302 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,546 2,018 2,263 2,634 2,436 2,497 269 269   Net Debt   -335 -832 -386 296 -116 -254 -269 -269     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   3,454 3,954 3,522 3,842 4,351 4,476 0.0 0.0   Gross profit growth   -0.6% 14.5% -10.9% 9.1% 13.2% 2.9% -100.0% 0.0%   Employees   0 0 8 9 9 9 0 0   Employee growth %   0.0% 0.0% 0.0% 12.5% 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)   1,546 2,018 2,263 2,634 2,436 2,497 269 269   Balance sheet change%   1.7% 30.5% 12.1% 16.4% -7.5% 2.5% -89.2% 0.0%   Added value   407.2 786.8 433.7 581.8 853.6 695.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   160 5 83 189 -326 -138 -1,281 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 5.0 5.0 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 (%)   10.1% 15.9% 6.5% 9.0% 14.2% 10.9% 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 %   22.9% 35.7% 10.7% 14.2% 25.8% 19.8% 0.0% 0.0%   ROI %   54.5% 77.7% 26.8% 33.6% 53.9% 53.8% 0.0% 0.0%   ROE %   41.8% 60.5% 19.5% 30.7% 49.2% 42.6% 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 %   42.5% 46.6% 30.9% 36.2% 42.9% 23.8% 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, %   -82.2% -105.7% -88.9% 50.9% -13.5% -36.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 31.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   124.4% 0.0% 0.0% 14.1% 15.2% 0.0% 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   0.9 1.1 0.5 0.6 0.6 0.5 0.0 0.0   Current Ratio   1.2 1.3 0.9 0.8 0.9 0.7 0.0 0.0   Cash and cash equivalent   334.6 831.6 385.7 6.0 116.5 253.6 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   217.8 364.0 -149.2 -303.1 -123.0 -603.0 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 54 65 95 77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 54 65 96 77 0 0   EBIT / employee   0 0 29 38 69 54 0 0   Net earnings / employee   0 0 20 28 55 39 0 0