Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejby Auto 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% 2.9% 2.9%   Bankruptcy risk   7.3% 20.8% 15.6% 6.9% 2.9% 2.7% 12.1% 11.8%   Credit score (0-100)   35 6 12 33 58 59 20 20   Credit rating   BBB B BB 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 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   1,365 1,366 1,847 1,857 2,621 1,097 0.0 0.0   EBITDA   258 27.2 326 117 1,158 178 0.0 0.0   EBIT   -19.3 -302 48.8 -92.5 1,129 108 0.0 0.0   Pre-tax profit (PTP)   -66.5 -341.7 29.7 -119.3 1,099.1 93.8 0.0 0.0   Net earnings   -53.3 -323.0 76.5 -96.3 840.2 89.4 0.0 0.0   Pre-tax profit without non-rec. items   -66.5 -342 29.7 -119 1,099 93.8 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   474 300 199 188 1.0 1,587 0.0 0.0   Shareholders equity total   17.1 -306 -229 -326 515 604 554 554   Interest-bearing liabilities   713 582 572 1,019 509 1,668 0.0 0.0   Balance sheet total (assets)   1,512 1,191 1,430 1,367 1,207 2,508 554 554   Net Debt   710 557 490 978 220 1,226 -554 -554     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   1,365 1,366 1,847 1,857 2,621 1,097 0.0 0.0   Gross profit growth   -15.1% 0.1% 35.3% 0.5% 41.1% -58.2% -100.0% 0.0%   Employees   0 5 0 5 4 2 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% -20.0% -50.0% -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)   1,512 1,191 1,430 1,367 1,207 2,508 554 554   Balance sheet change%   1.2% -21.2% 20.0% -4.4% -11.7% 107.9% -77.9% 0.0%   Added value   257.6 27.2 325.7 117.1 1,338.7 177.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -383 -664 -538 -327 -216 1,516 -1,587 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 1.0 -1.0 1.0 2.0 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 (%)   -1.4% -22.1% 2.6% -5.0% 43.1% 9.8% 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 %   -1.3% -20.1% 3.1% -5.5% 77.9% 5.8% 0.0% 0.0%   ROI %   -2.7% -46.1% 8.5% -11.6% 103.7% 6.2% 0.0% 0.0%   ROE %   -121.9% -53.5% 5.8% -6.9% 89.3% 16.0% 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 %   1.1% -20.4% -13.8% -19.2% 42.6% 24.1% 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, %   275.6% 2,046.3% 150.5% 834.7% 19.0% 689.4% 0.0% 0.0%   Gearing %   4,172.6% -190.1% -249.4% -312.7% 98.9% 276.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 6.1% 3.3% 3.4% 3.9% 1.3% 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   0.4 0.4 0.7 0.7 1.9 0.4 0.0 0.0   Current Ratio   0.4 0.4 0.9 0.9 2.2 0.5 0.0 0.0   Cash and cash equivalent   2.5 24.7 81.8 41.0 289.0 442.7 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   -766.0 -785.4 -84.1 -130.8 648.4 -952.5 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 5 0 23 335 89 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 5 0 23 290 89 0 0   EBIT / employee   0 -60 0 -18 282 54 0 0   Net earnings / employee   0 -65 0 -19 210 45 0 0