Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bornholms GoKart Center ApS

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% 1.7% 1.7%   Bankruptcy risk   4.2% 5.0% 9.7% 7.0% 11.4% 7.6% 14.5% 14.3%   Credit score (0-100)   50 45 25 33 20 26 2 3   Credit rating   BB BB B BB B BB B B   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   237 646 509 685 546 599 0.0 0.0   EBITDA   134 256 123 254 106 -65.9 0.0 0.0   EBIT   -32.9 -57.3 -197 -147 -314 -321 0.0 0.0   Pre-tax profit (PTP)   -54.2 -86.4 -223.1 -181.2 -344.3 -346.7 0.0 0.0   Net earnings   -42.3 -67.4 -174.0 -141.3 -311.9 -346.7 0.0 0.0   Pre-tax profit without non-rec. items   -54.2 -86.4 -223 -181 -344 -347 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   1,340 1,122 802 904 484 229 0.0 0.0   Shareholders equity total   -48.3 -116 -290 -431 -743 -1,090 -1,140 -1,140   Interest-bearing liabilities   1,516 1,175 1,229 1,416 1,299 1,325 1,140 1,140   Balance sheet total (assets)   1,665 1,433 1,296 1,323 831 533 0.0 0.0   Net Debt   1,275 951 847 1,149 1,131 1,231 1,140 1,140     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   237 646 509 685 546 599 0.0 0.0   Gross profit growth   0.0% 173.0% -21.2% 34.6% -20.4% 9.7% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   1,665 1,433 1,296 1,323 831 533 0 0   Balance sheet change%   995.2% -13.9% -9.6% 2.1% -37.2% -35.8% -100.0% 0.0%   Added value   133.7 256.4 123.4 254.0 86.8 -65.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,075 -531 -642 -298 -840 -510 -229 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 (%)   -13.9% -8.9% -38.8% -21.4% -57.5% -53.6% 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 %   -3.5% -3.5% -12.6% -8.8% -18.9% -20.1% 0.0% 0.0%   ROI %   -4.1% -4.1% -16.0% -10.8% -22.9% -24.4% 0.0% 0.0%   ROE %   -4.7% -4.4% -12.8% -10.8% -29.0% -50.9% 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 %   -2.8% -7.5% -18.3% -24.6% -47.2% -67.2% -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, %   953.8% 370.9% 686.3% 452.4% 1,068.2% -1,868.8% 0.0% 0.0%   Gearing %   -3,139.6% -1,015.6% -424.3% -328.5% -174.8% -121.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.2% 2.1% 2.6% 2.2% 2.0% 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 0.3 0.2 0.1 0.1 0.0 0.0   Current Ratio   0.2 0.2 0.3 0.2 0.2 0.2 0.0 0.0   Cash and cash equivalent   241.4 224.4 382.5 267.3 167.8 93.8 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   -1,365.0 -1,213.7 -1,070.0 -1,314.6 -1,239.0 -1,331.0 -569.9 -569.9   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   0 256 123 254 87 -66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 256 123 254 106 -66 0 0   EBIT / employee   0 -57 -197 -147 -314 -321 0 0   Net earnings / employee   0 -67 -174 -141 -312 -347 0 0