Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kaspers køreskole Fredericia 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 N/A 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% 2.0% 2.0%   Bankruptcy risk   0.0% 7.3% 6.8% 3.2% 5.1% 7.3% 12.4% 12.2%   Credit score (0-100)   0 34 35 54 43 32 19 19   Credit rating   N/A BBB 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 N/A 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   0.0 371 406 1,215 292 267 0.0 0.0   EBITDA   0.0 263 109 565 15.2 15.7 0.0 0.0   EBIT   0.0 259 85.2 498 -130 -122 0.0 0.0   Pre-tax profit (PTP)   0.0 259.0 82.1 493.8 -137.1 -124.9 0.0 0.0   Net earnings   0.0 200.9 61.0 383.2 -110.1 -101.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 259 82.1 494 -137 -125 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 136 44.2 355 252 231 0.0 0.0   Shareholders equity total   0.0 202 263 646 536 435 395 395   Interest-bearing liabilities   0.0 0.0 0.0 9.0 24.1 147 0.0 0.0   Balance sheet total (assets)   0.0 280 450 1,196 744 937 395 395   Net Debt   0.0 -45.3 -20.3 -300 -86.5 -12.2 -395 -395     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 371 406 1,215 292 267 0.0 0.0   Gross profit growth   0.0% 0.0% 9.6% 199.1% -76.0% -8.5% -100.0% 0.0%   Employees   0 1 1 1 1 1 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)   0 280 450 1,196 744 937 395 395   Balance sheet change%   0.0% 0.0% 60.8% 165.6% -37.8% 25.8% -57.9% 0.0%   Added value   0.0 262.8 108.8 565.1 -62.7 15.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 132 -116 244 -248 -158 -231 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 69.9% 21.0% 41.0% -44.4% -45.6% 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 %   0.0% 92.5% 23.3% 60.5% -13.4% -14.5% 0.0% 0.0%   ROI %   0.0% 124.1% 36.1% 108.5% -21.3% -21.3% 0.0% 0.0%   ROE %   0.0% 99.5% 26.2% 84.3% -18.6% -20.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 72.1% 59.3% 54.3% 72.7% 46.8% 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, %   0.0% -17.2% -18.7% -53.2% -567.9% -78.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1.4% 4.5% 33.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 96.1% 44.6% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.9 1.8 1.4 2.0 1.2 0.0 0.0   Current Ratio   0.0 1.9 1.7 1.4 1.9 1.2 0.0 0.0   Cash and cash equivalent   0.0 45.3 20.3 309.4 110.6 159.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 62.6 132.9 206.7 196.1 115.0 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 N/A 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   0 263 109 565 -63 16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 263 109 565 15 16 0 0   EBIT / employee   0 259 85 498 -130 -122 0 0   Net earnings / employee   0 201 61 383 -110 -101 0 0