Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EVN Motorsports 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   10.4% 15.9% 8.3% 9.8% 5.2% 4.0% 11.3% 11.3%   Credit score (0-100)   25 12 28 24 42 50 21 21   Credit rating   BB BB BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   48.7 -2.2 282 405 548 786 0.0 0.0   EBITDA   13.5 -41.6 165 184 398 733 0.0 0.0   EBIT   -37.4 -102 101 142 385 707 0.0 0.0   Pre-tax profit (PTP)   -37.4 -102.5 101.7 145.5 384.3 698.5 0.0 0.0   Net earnings   -37.4 -102.5 101.7 106.7 292.9 509.6 0.0 0.0   Pre-tax profit without non-rec. items   -37.4 -102 102 145 384 699 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   410 393 329 526 513 1,168 0.0 0.0   Shareholders equity total   -34.5 -138 -37.7 68.0 361 871 521 521   Interest-bearing liabilities   557 632 802 525 672 469 0.0 0.0   Balance sheet total (assets)   542 566 765 635 1,163 1,940 521 521   Net Debt   555 596 711 520 619 306 -521 -521     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   48.7 -2.2 282 405 548 786 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 43.8% 35.1% 43.5% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   -50.0% -100.0% 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)   542 566 765 635 1,163 1,940 521 521   Balance sheet change%   -6.7% 4.3% 35.2% -17.0% 83.2% 66.8% -73.2% 0.0%   Added value   13.5 -41.6 164.7 184.2 427.6 733.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -102 -78 -128 155 -26 628 -1,168 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -76.9% 4,731.6% 35.8% 35.0% 70.3% 90.0% 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 %   -5.1% -16.0% 13.5% 20.3% 42.8% 45.6% 0.0% 0.0%   ROI %   -5.2% -17.2% 14.2% 20.9% 47.4% 59.6% 0.0% 0.0%   ROE %   -6.7% -18.5% 15.3% 25.6% 136.6% 82.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -6.0% -19.6% -4.7% 10.7% 31.0% 44.9% 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, %   4,102.0% -1,432.7% 431.7% 282.3% 155.6% 41.7% 0.0% 0.0%   Gearing %   -1,615.3% -458.3% -2,126.9% 770.9% 186.2% 53.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.1% 0.1% 1.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.3 0.0 1.2 5.0 1.3 0.0 0.0   Current Ratio   0.2 0.3 0.0 1.2 5.0 1.3 0.0 0.0   Cash and cash equivalent   2.6 35.8 91.3 4.5 52.7 163.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -414.5 -512.8 435.7 16.2 519.4 171.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   14 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   14 0 0 0 0 0 0 0   EBIT / employee   -37 0 0 0 0 0 0 0   Net earnings / employee   -37 0 0 0 0 0 0 0