Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AUTOMATSELSKABET 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   6.3% 2.5% 5.0% 5.6% 1.9% 5.1% 12.1% 11.9%   Credit score (0-100)   39 63 44 39 69 42 20 20   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   576 816 601 310 979 365 0.0 0.0   EBITDA   -9.0 226 83.0 -122 647 -103 0.0 0.0   EBIT   -77.0 158 11.0 -197 569 -169 0.0 0.0   Pre-tax profit (PTP)   -70.0 166.0 16.0 -201.9 574.7 -180.3 0.0 0.0   Net earnings   -71.0 136.0 13.0 -152.3 451.7 -141.4 0.0 0.0   Pre-tax profit without non-rec. items   -70.0 166 16.0 -202 575 -180 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   189 290 217 227 187 121 0.0 0.0   Shareholders equity total   1,200 1,336 1,349 897 1,348 757 632 632   Interest-bearing liabilities   1.0 0.0 0.0 0.0 0.0 90.8 0.0 0.0   Balance sheet total (assets)   1,625 1,735 1,814 1,553 1,968 1,370 632 632   Net Debt   -697 -507 -412 -225 -338 -399 -632 -632     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   576 816 601 310 979 365 0.0 0.0   Gross profit growth   -33.0% 41.7% -26.3% -48.4% 215.3% -62.8% -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)   1,625 1,735 1,814 1,553 1,968 1,370 632 632   Balance sheet change%   -4.6% 6.8% 4.6% -14.4% 26.8% -30.4% -53.9% 0.0%   Added value   -9.0 226.0 83.0 -121.6 644.3 -103.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -46 33 -145 -65 -119 -132 -121 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -13.4% 19.4% 1.8% -63.5% 58.1% -46.3% 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 %   -4.1% 9.9% 1.2% -11.0% 33.2% -10.0% 0.0% 0.0%   ROI %   -5.5% 13.2% 1.6% -16.5% 52.1% -15.2% 0.0% 0.0%   ROE %   -5.7% 10.7% 1.0% -13.6% 40.2% -13.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   73.8% 77.0% 74.4% 57.7% 68.5% 55.3% 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, %   7,744.4% -224.3% -496.4% 185.0% -52.2% 387.6% 0.0% 0.0%   Gearing %   0.1% 0.0% 0.0% 0.0% 0.0% 12.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 200.0% 0.0% 0.0% 0.0% 28.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   3.3 3.5 3.3 1.9 3.2 1.7 0.0 0.0   Current Ratio   3.4 3.6 3.4 2.0 3.3 2.0 0.0 0.0   Cash and cash equivalent   698.0 507.0 412.0 225.0 337.8 490.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,011.0 1,046.0 1,132.0 669.4 1,241.0 636.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 226 83 -122 644 -103 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 226 83 -122 647 -103 0 0   EBIT / employee   0 158 11 -197 569 -169 0 0   Net earnings / employee   0 136 13 -152 452 -141 0 0