Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GOLFAVISEN 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   6.4% 7.4% 10.4% 18.6% 10.7% 10.2% 14.7% 14.7%   Credit score (0-100)   38 34 23 6 22 23 14 14   Credit rating   BBB BB BB B BB BB 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)  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   213 136 63.4 -195 -31.3 62.1 0.0 0.0   EBITDA   213 136 63.4 -195 -31.3 62.1 0.0 0.0   EBIT   163 85.5 13.4 -245 -81.3 12.1 0.0 0.0   Pre-tax profit (PTP)   156.8 124.5 12.0 -245.4 -82.7 24.3 0.0 0.0   Net earnings   121.8 96.8 9.3 -191.4 -64.7 -42.3 0.0 0.0   Pre-tax profit without non-rec. items   157 124 12.0 -245 -82.7 24.3 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -162 -65.6 -56.3 -248 -312 -355 -480 -480   Interest-bearing liabilities   346 138 1.4 0.0 503 487 530 530   Balance sheet total (assets)   419 466 498 600 896 715 50.0 50.0   Net Debt   309 127 -29.3 -40.1 500 433 530 530     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   213 136 63.4 -195 -31.3 62.1 0.0 0.0   Gross profit growth   20.8% -36.3% -53.2% 0.0% 84.0% 0.0% -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)   419 466 498 600 896 715 50 50   Balance sheet change%   156.6% 11.3% 6.7% 20.6% 49.3% -20.2% -93.0% 0.0%   Added value   212.9 135.5 63.4 -195.1 -31.3 62.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   250 -100 -100 -100 -100 -100 0 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 -1.0 -2.0 1.0 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 (%)   76.5% 63.1% 21.2% 125.6% 260.0% 19.4% 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 %   31.7% 23.4% 2.5% -35.0% -7.4% 2.2% 0.0% 0.0%   ROI %   47.5% 53.9% 19.4% -36,294.1% -30.3% 5.0% 0.0% 0.0%   ROE %   41.9% 21.9% 1.9% -34.9% -8.6% -5.2% 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 %   21.0% 4.4% -10.0% -29.2% -25.8% -33.1% -90.6% -90.6%   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, %   145.0% 93.5% -46.3% 20.6% -1,599.1% 697.1% 0.0% 0.0%   Gearing %   -213.0% -210.7% -2.4% 0.0% -161.0% -137.3% -110.4% -110.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 2.5% 2.2% 64.3% 2.6% 0.1% 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   0.3 0.4 0.5 0.5 0.6 0.6 0.0 0.0   Current Ratio   0.3 0.4 0.5 0.5 0.6 0.6 0.0 0.0   Cash and cash equivalent   37.2 11.5 30.7 40.1 3.0 54.4 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   -228.6 -245.8 -271.5 -414.3 -429.0 -421.3 -264.9 -264.9   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