Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RACEHALL Aarhus A/S 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% 1.7%   Bankruptcy risk   0.7% 0.7% 1.7% 1.0% 0.9% 0.9% 6.4% 4.5%   Credit score (0-100)   94 96 73 85 88 87 37 47   Credit rating   AA AA A A A A BBB BBB   Credit limit (kDKK)   1,440.0 1,790.1 4.9 310.4 586.2 634.5 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   5,301 6,608 5,547 6,560 8,228 7,153 0.0 0.0   EBITDA   1,630 2,063 1,286 1,870 3,490 2,525 0.0 0.0   EBIT   1,023 1,396 472 1,110 2,900 1,891 0.0 0.0   Pre-tax profit (PTP)   2,158.1 2,389.2 392.0 1,079.8 3,024.1 2,083.2 0.0 0.0   Net earnings   1,946.3 2,081.8 290.6 840.2 2,358.5 1,625.0 0.0 0.0   Pre-tax profit without non-rec. items   2,158 2,389 392 1,080 3,024 2,083 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   1,327 1,907 1,174 711 196 1,239 0.0 0.0   Shareholders equity total   14,333 16,915 2,346 3,186 5,544 7,169 6,613 6,613   Interest-bearing liabilities   0.0 5.8 139 114 227 78.9 0.0 0.0   Balance sheet total (assets)   17,835 19,327 5,372 6,706 8,390 10,373 6,613 6,613   Net Debt   -916 -928 -2,410 -1,746 -681 -68.2 -6,607 -6,607     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   5,301 6,608 5,547 6,560 8,228 7,153 0.0 0.0   Gross profit growth   -0.7% 24.7% -16.1% 18.3% 25.4% -13.1% -100.0% 0.0%   Employees   11 15 10 12 12 12 0 0   Employee growth %   22.2% 36.4% -33.3% 20.0% 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)   17,835 19,327 5,372 6,706 8,390 10,373 6,613 6,613   Balance sheet change%   8.3% 8.4% -72.2% 24.8% 25.1% 23.6% -36.2% 0.0%   Added value   1,630.2 2,062.9 1,286.1 1,869.5 3,659.6 2,525.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -891 -114 -1,628 -1,268 -1,116 399 -1,239 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 (%)   19.3% 21.1% 8.5% 16.9% 35.2% 26.4% 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 %   13.1% 13.0% 3.4% 18.4% 40.2% 22.6% 0.0% 0.0%   ROI %   14.5% 14.4% 4.2% 36.4% 66.0% 32.1% 0.0% 0.0%   ROE %   14.6% 13.3% 3.0% 30.4% 54.0% 25.6% 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 %   80.4% 87.5% 43.7% 47.5% 66.1% 69.1% 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, %   -56.2% -45.0% -187.4% -93.4% -19.5% -2.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 5.9% 3.6% 4.1% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   30.8% 744.8% 46.4% 23.5% 7.2% 27.1% 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   1.0 1.1 1.3 1.6 2.7 2.8 0.0 0.0   Current Ratio   1.0 1.1 1.3 1.6 2.7 2.9 0.0 0.0   Cash and cash equivalent   916.0 933.4 2,548.5 1,860.2 908.3 147.1 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   22.9 202.2 816.2 2,111.9 4,867.8 5,664.4 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   148 138 129 156 305 210 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   148 138 129 156 291 210 0 0   EBIT / employee   93 93 47 92 242 158 0 0   Net earnings / employee   177 139 29 70 197 135 0 0