Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SOS DANSK AUTOHJÆLP ØSTJYLLAND 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% 1.5% 2.4%   Bankruptcy risk   0.7% 1.3% 1.6% 1.6% 1.2% 1.3% 13.0% 10.5%   Credit score (0-100)   94 81 75 74 82 79 18 23   Credit rating   AA A A A A A BB BB   Credit limit (kDKK)   1,207.9 98.3 21.3 20.7 293.8 170.1 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   23,271 21,840 24,866 29,944 29,387 32,768 0.0 0.0   EBITDA   5,343 4,567 4,919 6,855 5,036 4,337 0.0 0.0   EBIT   3,286 1,647 1,484 1,599 1,753 2,137 0.0 0.0   Pre-tax profit (PTP)   3,087.6 1,449.0 1,292.8 1,449.7 1,589.5 1,875.8 0.0 0.0   Net earnings   2,487.1 1,129.8 1,003.4 1,086.1 1,396.7 1,387.4 0.0 0.0   Pre-tax profit without non-rec. items   3,088 1,449 1,293 1,450 1,590 1,876 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   12,413 12,329 11,054 10,320 9,326 9,762 0.0 0.0   Shareholders equity total   5,021 1,351 1,355 1,441 1,837 2,225 1,100 1,100   Interest-bearing liabilities   658 487 104 1,857 3,839 2,302 0.0 0.0   Balance sheet total (assets)   18,974 15,910 14,993 14,423 16,687 19,147 1,100 1,100   Net Debt   -4,070 -1,835 -2,494 -1,067 731 -900 -1,100 -1,100     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   23,271 21,840 24,866 29,944 29,387 32,768 0.0 0.0   Gross profit growth   33.5% -6.1% 13.9% 20.4% -1.9% 11.5% -100.0% 0.0%   Employees   0 0 0 0 39 44 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 12.8% -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)   18,974 15,910 14,993 14,423 16,687 19,147 1,100 1,100   Balance sheet change%   8.0% -16.1% -5.8% -3.8% 15.7% 14.7% -94.3% 0.0%   Added value   5,342.5 4,567.3 4,918.9 6,855.4 7,010.3 4,337.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,679 -3,004 -4,710 -5,991 -4,277 -1,764 -9,762 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 (%)   14.1% 7.5% 6.0% 5.3% 6.0% 6.5% 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 %   18.0% 9.4% 9.6% 10.9% 11.4% 12.4% 0.0% 0.0%   ROI %   24.8% 14.5% 19.0% 26.4% 20.6% 19.8% 0.0% 0.0%   ROE %   47.1% 35.5% 74.2% 77.7% 85.2% 68.3% 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 %   26.5% 8.5% 9.0% 10.0% 11.0% 11.6% 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, %   -76.2% -40.2% -50.7% -15.6% 14.5% -20.7% 0.0% 0.0%   Gearing %   13.1% 36.0% 7.7% 128.9% 209.0% 103.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   58.1% 34.6% 64.6% 15.2% 6.2% 11.0% 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   1.1 0.5 0.4 0.4 0.8 0.9 0.0 0.0   Current Ratio   1.1 0.5 0.4 0.4 0.8 0.9 0.0 0.0   Cash and cash equivalent   4,728.3 2,321.3 2,598.0 2,923.7 3,108.9 3,201.9 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   635.0 -3,811.6 -4,949.7 -6,959.6 -1,823.7 -1,519.0 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 0 0 180 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 129 99 0 0   EBIT / employee   0 0 0 0 45 49 0 0   Net earnings / employee   0 0 0 0 36 32 0 0