Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WZ SPORTHORSES 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% 1.5% 2.3%   Bankruptcy risk   4.8% 5.4% 10.0% 5.1% 2.2% 11.7% 20.3% 17.8%   Credit score (0-100)   46 43 24 42 65 19 5 8   Credit rating   BBB BBB BB BBB BBB 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   185 506 210 855 1,299 -2,351 0.0 0.0   EBITDA   -237 -59.5 -815 -351 368 -3,112 0.0 0.0   EBIT   -269 -105 -909 -497 162 -3,343 0.0 0.0   Pre-tax profit (PTP)   -306.5 -148.1 -951.6 -540.3 1,344.7 -2,981.0 0.0 0.0   Net earnings   -263.5 -125.5 -748.7 -430.4 1,045.0 -2,315.8 0.0 0.0   Pre-tax profit without non-rec. items   -307 -148 -952 -540 1,345 -2,981 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   265 443 714 972 1,062 831 0.0 0.0   Shareholders equity total   851 725 -23.5 -454 591 -1,725 -1,823 -1,823   Interest-bearing liabilities   2,243 5,334 6,809 7,792 8,155 9,525 1,823 1,823   Balance sheet total (assets)   3,908 8,327 9,687 8,014 9,271 8,937 0.0 0.0   Net Debt   2,243 5,334 6,809 7,591 8,144 9,522 1,823 1,823     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   185 506 210 855 1,299 -2,351 0.0 0.0   Gross profit growth   -60.2% 173.5% -58.5% 306.9% 51.9% 0.0% 0.0% 0.0%   Employees   1 2 3 3 2 2 0 0   Employee growth %   0.0% 100.0% 50.0% 0.0% -33.3% 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)   3,908 8,327 9,687 8,014 9,271 8,937 0 0   Balance sheet change%   51.5% 113.1% 16.3% -17.3% 15.7% -3.6% -100.0% 0.0%   Added value   -237.1 -59.5 -815.3 -350.9 308.6 -3,111.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   213 133 177 111 -115 -464 -831 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 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 (%)   -145.3% -20.8% -432.3% -58.2% 12.5% 142.2% 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 %   -8.6% -2.0% -10.3% -5.7% 1.8% -33.2% 0.0% 0.0%   ROI %   -10.8% -2.7% -14.4% -7.1% 2.0% -36.2% 0.0% 0.0%   ROE %   -43.1% -15.9% -14.4% -4.9% 24.3% -48.6% 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 %   21.8% 8.7% -0.2% -5.4% 6.4% -16.2% -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, %   -946.0% -8,964.1% -835.2% -2,162.9% 2,212.3% -306.0% 0.0% 0.0%   Gearing %   263.6% 735.5% -28,974.6% -1,716.7% 1,379.5% -552.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 0.7% 0.4% 0.3% -14.8% -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   0.5 0.3 0.3 0.3 0.3 0.2 0.0 0.0   Current Ratio   1.2 1.0 0.9 0.8 0.9 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 201.4 10.9 3.0 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   520.8 216.9 -802.5 -1,490.5 -471.4 -2,555.5 -911.4 -911.4   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   -237 -30 -272 -117 154 -1,556 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -237 -30 -272 -117 184 -1,556 0 0   EBIT / employee   -269 -53 -303 -166 81 -1,672 0 0   Net earnings / employee   -264 -63 -250 -143 523 -1,158 0 0