Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VED SPORTSPLADSEN, RØDOVRE 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   5.9% 2.0% 1.5% 1.1% 3.5% 2.7% 7.8% 7.8%   Credit score (0-100)   40 71 76 84 53 59 31 31   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 3.8 61.7 1,575.7 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   -110 2,984 2,642 2,519 2,534 2,699 0.0 0.0   EBITDA   -110 2,984 2,642 2,519 2,534 2,699 0.0 0.0   EBIT   -110 15,195 1,826 8,207 -3,470 -1,591 0.0 0.0   Pre-tax profit (PTP)   -109.6 14,442.9 916.5 7,460.6 -4,060.7 -2,334.6 0.0 0.0   Net earnings   -85.6 11,259.8 714.9 5,819.3 -3,166.5 -1,821.0 0.0 0.0   Pre-tax profit without non-rec. items   -110 14,443 917 7,461 -4,061 -2,335 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   60,481 72,900 72,084 77,773 72,131 67,842 0.0 0.0   Shareholders equity total   3,749 15,009 15,724 29,187 25,320 22,799 21,469 21,469   Interest-bearing liabilities   26,258 53,990 53,543 44,992 44,294 43,590 0.0 0.0   Balance sheet total (assets)   62,420 75,022 75,211 81,575 75,397 71,276 21,469 21,469   Net Debt   24,847 52,721 51,293 43,481 41,073 40,401 -21,469 -21,469     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   -110 2,984 2,642 2,519 2,534 2,699 0.0 0.0   Gross profit growth   0.0% 0.0% -11.5% -4.7% 0.6% 6.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   62,420 75,022 75,211 81,575 75,397 71,276 21,469 21,469   Balance sheet change%   0.0% 20.2% 0.3% 8.5% -7.6% -5.5% -69.9% 0.0%   Added value   -109.6 15,194.7 1,826.3 8,207.4 -3,470.1 -1,590.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   57,101 19,178 -4,195 5,689 -5,642 -4,289 -67,842 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 3.0 -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 (%)   100.0% 509.2% 69.1% 325.9% -137.0% -58.9% 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 %   -0.2% 22.2% 2.4% 10.5% -4.4% -2.2% 0.0% 0.0%   ROI %   -0.3% 28.6% 2.5% 10.6% -4.5% -2.2% 0.0% 0.0%   ROE %   -2.3% 120.1% 4.7% 25.9% -11.6% -7.6% 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 %   6.0% 20.0% 20.9% 35.8% 33.6% 32.0% 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, %   -22,670.2% 1,766.8% 1,941.6% 1,726.3% 1,621.1% 1,497.1% 0.0% 0.0%   Gearing %   700.4% 359.7% 340.5% 154.2% 174.9% 191.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.1% 1.7% 1.5% 1.3% 1.7% 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   0.0 0.2 0.3 2.6 2.7 2.9 0.0 0.0   Current Ratio   0.0 0.2 0.3 2.6 2.7 2.9 0.0 0.0   Cash and cash equivalent   1,410.4 1,269.0 2,249.6 1,511.3 3,221.1 3,189.3 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   -54,309.4 -6,848.9 -6,104.2 2,316.6 2,061.2 2,240.0 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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0