Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GO-KART WORLD 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   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   11.2% 16.2% 17.4% 15.7% 9.5% 8.3% 17.5% 17.3%   Credit score (0-100)   23 12 9 11 25 28 9 9   Credit rating   BB BB BB BB BB BB B 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   611 598 430 733 554 549 0.0 0.0   EBITDA   58.2 42.9 41.9 372 158 128 0.0 0.0   EBIT   58.2 40.7 37.5 368 154 103 0.0 0.0   Pre-tax profit (PTP)   26.5 9.9 16.4 354.7 152.5 78.1 0.0 0.0   Net earnings   20.3 6.5 12.3 274.9 118.8 59.5 0.0 0.0   Pre-tax profit without non-rec. items   26.5 9.9 16.4 355 152 78.1 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   0.0 19.6 15.2 10.9 6.5 89.9 0.0 0.0   Shareholders equity total   -426 -420 -407 -132 -13.6 45.8 -79.2 -79.2   Interest-bearing liabilities   202 229 8.3 0.0 0.0 0.0 79.2 79.2   Balance sheet total (assets)   272 287 265 775 609 644 0.0 0.0   Net Debt   193 224 6.3 -461 -464 -362 79.2 79.2     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   611 598 430 733 554 549 0.0 0.0   Gross profit growth   -9.0% -2.1% -28.1% 70.3% -24.5% -0.7% -100.0% 0.0%   Employees   2 2 2 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% -100.0% 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)   272 287 265 775 609 644 0 0   Balance sheet change%   5.4% 5.6% -7.8% 192.9% -21.4% 5.7% -100.0% 0.0%   Added value   58.2 42.9 41.9 372.3 158.4 127.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 17 -9 -9 -9 58 -90 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 4.0 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 (%)   9.5% 6.8% 8.7% 50.2% 27.8% 18.7% 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 %   8.3% 5.8% 5.5% 46.6% 21.6% 16.2% 0.0% 0.0%   ROI %   27.8% 18.3% 30.0% 8,904.7% 0.0% 449.1% 0.0% 0.0%   ROE %   7.7% 2.3% 4.5% 52.9% 17.2% 18.1% 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 %   -61.0% -59.4% -60.6% -14.6% -2.2% 7.1% -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, %   330.8% 523.0% 15.0% -123.7% -293.0% -283.4% 0.0% 0.0%   Gearing %   -47.3% -54.7% -2.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.1% 14.3% 17.8% 322.4% 0.0% 0.0% 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   0.2 0.2 0.2 0.7 0.8 0.7 0.0 0.0   Current Ratio   0.4 0.4 0.4 0.8 1.0 0.9 0.0 0.0   Cash and cash equivalent   9.2 5.3 2.0 460.7 464.2 362.1 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   -426.3 -426.8 -422.6 -143.4 -20.2 -44.1 -39.6 -39.6   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   29 21 21 372 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   29 21 21 372 0 0 0 0   EBIT / employee   29 20 19 368 0 0 0 0   Net earnings / employee   10 3 6 275 0 0 0 0