GODTHÅB AUTOREPARATION ODENSE ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  21.2% 11.2% 14.0% 11.4% 13.1%  
Credit score (0-100)  5 23 16 20 17  
Credit rating  B BB BB BB BB  
Credit limit (kDKK)  -0.0 -0.0 -0.0 -0.0 -0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Net sales  0 0 0 0 0  
Gross profit  255 482 308 265 337  
EBITDA  -246 150 -81.9 -21.5 -116  
EBIT  -276 120 -112 -21.5 -116  
Pre-tax profit (PTP)  -293.7 102.0 -130.7 -39.6 -132.6  
Net earnings  -293.7 102.0 -130.7 -39.6 -132.6  
Pre-tax profit without non-rec. items  -294 102 -131 -39.6 -133  

 
See the entire income statement

Balance sheet (kDKK) 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Tangible assets total  60.0 30.0 0.0 0.0 0.0  
Shareholders equity total  -268 -166 -297 -336 -469  
Interest-bearing liabilities  263 343 345 542 608  
Balance sheet total (assets)  261 508 416 487 476  

Net Debt  261 339 343 528 606  
 
See the entire balance sheet

Volume 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  255 482 308 265 337  
Gross profit growth  -29.6% 88.8% -36.2% -13.8% 26.9%  
Employees  2 2 2 0 2  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 -286.7 -452.9  
Balance sheet total (assets)  261 508 416 487 476  
Balance sheet change%  -48.9% 94.2% -18.1% 17.0% -2.2%  
Added value  -245.8 149.7 -81.9 295.3 336.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  30 -60 -60 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 1.0 -1.0 -2.0 -3.0  

Profitability 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -108.0% 24.8% -36.4% -8.1% -34.5%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -53.0% 19.9% -16.2% -2.8% -13.1%  
ROI %  -111.0% 39.6% -32.6% -4.8% -20.2%  
ROE %  -204.6% 26.5% -28.3% -8.8% -27.6%  

Solidity 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Equity ratio %  -50.6% -24.7% -41.6% -40.9% -49.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -106.3% 226.3% -418.6% -2,459.8% -521.6%  
Gearing %  -98.3% -206.3% -116.4% -161.2% -129.7%  
Net interest  0 0 0 0 0  
Financing costs %  7.6% 5.9% 5.4% 4.1% 2.9%  

Liquidity 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Quick Ratio  0.4 0.7 0.6 0.6 0.5  
Current Ratio  0.4 0.7 0.6 0.6 0.5  
Cash and cash equivalent  2.0 3.8 2.3 13.9 2.4  

Capital use efficiency 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -328.0 -196.0 -296.7 -336.3 -469.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2019/6
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
Net sales / employee  0 0 0 0 0  
Added value / employee  -123 75 -41 0 168  
Employee expenses / employee  0 0 0 0 -226  
EBITDA / employee  -123 75 -41 0 -58  
EBIT / employee  -138 60 -56 0 -58  
Net earnings / employee  -147 51 -65 0 -66