Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK MOTORSPORTS ADMINISTRATION A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   16.9% 14.3% 14.8% 16.4% 23.5% 24.1% 17.5% 17.3%   Credit score (0-100)   11 15 13 10 3 3 9 9   Credit rating   BB BB BB BB B B B 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   117 227 304 328 343 221 0.0 0.0   EBITDA   -44.6 73.8 105 99.1 102 29.3 0.0 0.0   EBIT   -94.2 24.2 55.0 49.5 -88.9 -112 0.0 0.0   Pre-tax profit (PTP)   -84.4 41.3 95.9 40.4 -87.3 -100.1 0.0 0.0   Net earnings   -84.4 41.3 95.9 40.4 -87.3 -100.6 0.0 0.0   Pre-tax profit without non-rec. items   -84.4 41.3 95.9 40.4 -87.3 -100 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   198 149 99.2 49.6 0.0 0.0 0.0 0.0   Shareholders equity total   -538 -496 -400 -360 -447 -548 -1,058 -1,058   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.4 0.0 1,058 1,058   Balance sheet total (assets)   489 633 567 361 231 58.5 0.0 0.0   Net Debt   -41.0 -120 -64.5 -123 -56.3 -55.6 1,058 1,058     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   117 227 304 328 343 221 0.0 0.0   Gross profit growth   17.3% 93.2% 34.4% 7.8% 4.6% -35.6% -100.0% 0.0%   Employees   1 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)   489 633 567 361 231 58 0 0   Balance sheet change%   -52.2% 29.4% -10.4% -36.2% -36.0% -74.7% -100.0% 0.0%   Added value   -44.6 73.8 104.6 99.1 -39.3 29.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -99 -99 -99 -99 -240 -141 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 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -80.4% 10.7% 18.1% 15.1% -25.9% -50.5% 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 %   -6.7% 3.9% 9.2% 7.0% -12.5% -15.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% -39,932.3% -45,793.6% 0.0% 0.0%   ROE %   -11.2% 7.4% 16.0% 8.7% -29.5% -69.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -52.4% -44.0% -41.4% -49.9% -65.9% -90.4% -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, %   91.9% -163.2% -61.7% -124.2% -55.4% -189.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -0.1% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 5.5% 1.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.4 0.5 0.4 0.3 0.1 0.0 0.0   Current Ratio   0.3 0.4 0.5 0.4 0.3 0.1 0.0 0.0   Cash and cash equivalent   41.0 120.4 64.5 123.1 56.8 55.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -750.0 -658.5 -520.3 -438.9 -476.6 -585.8 -528.9 -528.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -45 74 105 99 -39 29 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -45 74 105 99 102 29 0 0   EBIT / employee   -94 24 55 50 -89 -112 0 0   Net earnings / employee   -84 41 96 40 -87 -101 0 0