Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SLOTSPARKEN 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% 0.3% 0.3%   Bankruptcy risk   1.4% 1.0% 1.1% 1.4% 1.9% 0.7% 8.3% 8.3%   Credit score (0-100)   79 87 83 77 69 92 29 29   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   48.6 461.3 293.9 55.1 1.6 945.9 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   513 704 590 214 399 1,388 0.0 0.0   EBITDA   211 404 315 71.9 -93.0 1,020 0.0 0.0   EBIT   -202 240 222 57.4 -165 2,080 0.0 0.0   Pre-tax profit (PTP)   -238.7 210.6 182.8 33.6 -223.6 1,773.4 0.0 0.0   Net earnings   -185.8 163.6 142.6 26.2 -217.6 1,383.3 0.0 0.0   Pre-tax profit without non-rec. items   -239 211 183 33.6 -224 1,773 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   19,479 19,487 19,955 20,015 20,259 21,319 0.0 0.0   Shareholders equity total   7,975 8,139 8,282 8,308 8,090 9,473 9,348 9,348   Interest-bearing liabilities   8,782 8,678 8,925 8,936 9,204 9,054 0.0 0.0   Balance sheet total (assets)   20,296 20,343 20,967 21,501 21,851 22,951 9,348 9,348   Net Debt   8,316 8,268 8,289 8,896 9,169 9,046 -9,348 -9,348     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   513 704 590 214 399 1,388 0.0 0.0   Gross profit growth   -35.1% 37.3% -16.3% -63.7% 86.0% 248.2% -100.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 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)   20,296 20,343 20,967 21,501 21,851 22,951 9,348 9,348   Balance sheet change%   -2.4% 0.2% 3.1% 2.6% 1.6% 5.0% -59.3% 0.0%   Added value   -38.7 403.6 314.9 266.0 43.6 2,174.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -544 -156 375 -149 172 965 -21,319 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 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 (%)   -39.4% 34.1% 37.7% 26.8% -41.4% 149.9% 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 %   -1.0% 1.2% 1.1% 0.4% -0.6% 9.4% 0.0% 0.0%   ROI %   -1.0% 1.2% 1.1% 0.4% -0.6% 9.9% 0.0% 0.0%   ROE %   -2.3% 2.0% 1.7% 0.3% -2.7% 15.8% 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 %   39.3% 40.0% 39.5% 38.6% 37.0% 41.3% 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, %   3,935.6% 2,048.8% 2,632.2% 12,372.4% -9,861.6% 886.5% 0.0% 0.0%   Gearing %   110.1% 106.6% 107.8% 107.6% 113.8% 95.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 0.4% 0.5% 0.6% 1.1% 3.7% 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   1.2 1.2 0.8 0.8 0.6 0.8 0.0 0.0   Current Ratio   1.2 1.2 0.8 0.8 0.6 0.8 0.0 0.0   Cash and cash equivalent   465.9 409.8 636.3 39.4 35.2 8.5 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   122.3 121.1 -275.4 -422.0 -912.5 -368.7 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  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   -39 404 157 133 22 1,087 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   211 404 157 36 -46 510 0 0   EBIT / employee   -202 240 111 29 -83 1,040 0 0   Net earnings / employee   -186 164 71 13 -109 692 0 0