Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FONDEN TIL FREMME AF ELITESPORT OG KULTUR I SØNDERJYLLAND Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   0.6% 1.4% 7.1% 2.5% 1.0% 2.2% 18.7% 16.1%   Credit score (0-100)   97 80 35 62 85 65 6 11   Credit rating   AA A BBB BBB A BBB B BB   Credit limit (kDKK)   2,539.2 184.2 0.0 0.0 620.2 0.2 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,206 -41.0 -33.0 -77.0 -49.0 -35.0 0.0 0.0   EBITDA   1,206 -41.0 -33.0 -77.0 -49.0 -35.0 0.0 0.0   EBIT   1,206 -41.0 -33.0 -77.0 -49.0 -35.0 0.0 0.0   Pre-tax profit (PTP)   1,498.0 28.0 -16,908.0 -22.0 1,586.0 1,069.0 0.0 0.0   Net earnings   1,498.0 28.0 -17,018.0 -22.0 1,579.0 -2,479.0 0.0 0.0   Pre-tax profit without non-rec. items   1,498 28.0 -16,908 -22.0 1,586 1,069 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   25,941 25,969 8,951 8,929 10,508 8,029 -13,971 -13,971   Interest-bearing liabilities   200 0.0 4,000 4,000 4,080 4,162 13,971 13,971   Balance sheet total (assets)   26,196 26,012 14,320 14,335 14,749 15,894 0.0 0.0   Net Debt   97.0 -43.0 3,964 3,969 2,606 3,732 13,971 13,971     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,206 -41.0 -33.0 -77.0 -49.0 -35.0 0.0 0.0   Gross profit growth   30.5% 0.0% 19.5% -133.3% 36.4% 28.6% 0.0% 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)   26,196 26,012 14,320 14,335 14,749 15,894 0 0   Balance sheet change%   -27.4% -0.7% -44.9% 0.1% 2.9% 7.8% -100.0% 0.0%   Added value   1,206.0 -41.0 -33.0 -77.0 -49.0 -35.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   4.8% 0.1% -83.8% 0.0% 11.5% 7.5% 0.0% 0.0%   ROI %   4.8% 0.1% -86.9% 0.0% 12.2% 8.6% 0.0% 0.0%   ROE %   5.8% 0.1% -97.5% -0.2% 16.2% -26.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   99.0% 99.8% 62.5% 62.3% 71.2% 50.5% -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, %   8.0% 104.9% -12,012.1% -5,154.5% -5,318.4% -10,662.9% 0.0% 0.0%   Gearing %   0.8% 0.0% 44.7% 44.8% 38.8% 51.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.7% 2.2% 2.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   13.7 77.0 0.6 0.6 0.9 0.6 0.0 0.0   Current Ratio   13.7 77.0 0.6 0.6 0.9 0.6 0.0 0.0   Cash and cash equivalent   103.0 43.0 36.0 31.0 1,474.0 430.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   3,241.0 3,269.0 -2,049.0 -2,071.0 -622.0 -3,234.0 -6,985.5 -6,985.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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