Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KART RACING VOJENS 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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   2.5% 2.4% 1.3% 1.2% 1.1% 2.0% 11.7% 11.5%   Credit score (0-100)   64 65 79 80 84 68 21 21   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 12.0 68.7 75.0 0.2 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   1,073 1,026 769 1,746 2,060 2,006 0.0 0.0   EBITDA   415 371 337 1,085 1,236 1,107 0.0 0.0   EBIT   23.3 56.4 260 345 1,065 62.3 0.0 0.0   Pre-tax profit (PTP)   -20.2 16.9 236.0 228.0 657.2 -318.2 0.0 0.0   Net earnings   -15.8 13.2 187.5 164.5 512.6 -248.2 0.0 0.0   Pre-tax profit without non-rec. items   -20.2 16.9 236 228 657 -318 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   2,448 2,847 2,946 3,409 18,477 19,172 0.0 0.0   Shareholders equity total   289 302 490 654 1,167 919 794 794   Interest-bearing liabilities   2,074 3,294 3,090 7,583 16,195 17,135 0.0 0.0   Balance sheet total (assets)   2,920 4,178 4,344 8,530 18,614 19,536 794 794   Net Debt   1,954 2,748 2,238 2,718 16,092 17,134 -794 -794     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   1,073 1,026 769 1,746 2,060 2,006 0.0 0.0   Gross profit growth   -3.9% -4.4% -25.0% 127.1% 18.0% -2.6% -100.0% 0.0%   Employees   0 2 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 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)   2,920 4,178 4,344 8,530 18,614 19,536 794 794   Balance sheet change%   -23.4% 43.1% 4.0% 96.4% 118.2% 5.0% -95.9% 0.0%   Added value   415.2 370.8 337.3 1,085.4 1,805.0 1,106.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -784 85 22 -277 14,896 -349 -19,172 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 (%)   2.2% 5.5% 33.8% 19.8% 51.7% 3.1% 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 %   1.5% 1.8% 6.5% 5.7% 7.8% 0.3% 0.0% 0.0%   ROI %   2.1% 2.1% 7.7% 6.2% 8.3% 0.4% 0.0% 0.0%   ROE %   -5.3% 4.5% 47.3% 28.8% 56.3% -23.8% 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 %   44.1% 67.1% 68.8% 51.3% 53.1% 49.4% 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, %   470.6% 741.1% 663.5% 250.4% 1,302.4% 1,548.2% 0.0% 0.0%   Gearing %   717.4% 1,089.6% 631.0% 1,159.0% 1,387.9% 1,865.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 1.7% 1.3% 2.6% 3.4% 2.3% 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   0.4 1.5 1.5 1.4 0.0 0.1 0.0 0.0   Current Ratio   0.4 1.5 1.5 1.4 0.0 0.1 0.0 0.0   Cash and cash equivalent   119.9 545.8 852.7 4,864.7 102.4 1.0 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   -610.9 449.8 491.5 1,361.3 -4,316.9 -5,475.4 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   0 185 169 543 602 369 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 185 169 543 412 369 0 0   EBIT / employee   0 28 130 173 355 21 0 0   Net earnings / employee   0 7 94 82 171 -83 0 0