Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gedsted Autoophug A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   0.6% 2.4% 2.2% 2.4% 0.8% 0.8% 4.0% 3.9%   Credit score (0-100)   97 64 65 62 92 90 50 50   Credit rating   AA BBB BBB BBB AA AA BBB BBB   Credit limit (kDKK)   3,229.9 0.1 0.5 0.3 3,764.9 4,427.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,535 0.0 0.0 0.0 22,550 24,212 0.0 0.0   EBITDA   5,581 9,660 1,668 12,800 13,127 14,194 0.0 0.0   EBIT   4,810 9,660 1,668 12,800 12,558 13,588 0.0 0.0   Pre-tax profit (PTP)   4,843.8 7,434.0 1,184.0 9,847.0 12,433.5 13,663.8 0.0 0.0   Net earnings   3,777.5 7,434.0 1,184.0 9,847.0 9,699.3 10,704.3 0.0 0.0   Pre-tax profit without non-rec. items   4,844 9,660 1,668 12,800 12,434 13,664 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   663 0.0 0.0 0.0 914 787 0.0 0.0   Shareholders equity total   25,996 16,555 17,738 26,785 30,485 36,189 30,688 30,688   Interest-bearing liabilities   654 0.0 0.0 0.0 411 1,328 0.0 0.0   Balance sheet total (assets)   31,350 27,454 23,983 33,449 36,138 43,597 30,688 30,688   Net Debt   -4,684 0.0 0.0 0.0 -6,697 -11,145 -29,687 -29,687     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   16,535 0.0 0.0 0.0 22,550 24,212 0.0 0.0   Gross profit growth   0.0% -100.0% 0.0% 0.0% 0.0% 7.4% -100.0% 0.0%   Employees   25 24 23 19 17 18 0 0   Employee growth %   0.0% -4.0% -4.2% -17.4% -10.5% 5.9% -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)   31,350 27,454 23,983 33,449 36,138 43,597 30,688 30,688   Balance sheet change%   0.0% -12.4% -12.6% 39.5% 8.0% 20.6% -29.6% 0.0%   Added value   5,580.9 9,660.0 1,668.0 12,800.0 12,558.5 14,194.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,393 -3,163 0 0 1,646 -1,033 -787 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   29.1% 0.0% 0.0% 0.0% 55.7% 56.1% 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 %   15.6% 32.9% 6.5% 44.6% 36.6% 35.0% 0.0% 0.0%   ROI %   18.3% 35.7% 6.5% 44.6% 39.5% 40.5% 0.0% 0.0%   ROE %   14.5% 34.9% 6.9% 44.2% 33.9% 32.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   82.9% 100.0% 100.0% 100.0% 84.4% 83.0% 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, %   -83.9% 0.0% 0.0% 0.0% -51.0% -78.5% 0.0% 0.0%   Gearing %   2.5% 0.0% 0.0% 0.0% 1.3% 3.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.2% 0.0% 0.0% 0.0% 147.5% 32.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.2 0.0 0.0 0.0 2.1 2.4 0.0 0.0   Current Ratio   5.3 0.0 0.0 0.0 6.1 5.7 0.0 0.0   Cash and cash equivalent   5,338.3 0.0 0.0 0.0 7,108.0 12,472.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   22,809.2 0.0 0.0 0.0 27,952.1 34,106.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   223 403 73 674 739 789 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   223 403 73 674 772 789 0 0   EBIT / employee   192 403 73 674 739 755 0 0   Net earnings / employee   151 310 51 518 571 595 0 0