Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Elite Sport Vendsyssel, Dynamic 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   0.0% 0.0% 6.5% 29.1% 20.8% 15.0% 17.0% 17.0%   Credit score (0-100)   0 0 36 1 4 13 10 10   Credit rating   N/A N/A BBB C B BB BB 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)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 682 415 62.0 958 0.0 0.0   EBITDA   0.0 0.0 -7.0 -936 -730 233 0.0 0.0   EBIT   0.0 0.0 -7.0 -936 -730 233 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -14.0 -952.0 -790.0 158.2 0.0 0.0   Net earnings   0.0 0.0 -11.0 -955.0 -790.0 158.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -14.0 -952 -790 158 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 39.0 -916 -1,706 -1,548 -1,598 -1,598   Interest-bearing liabilities   0.0 0.0 137 318 498 818 1,598 1,598   Balance sheet total (assets)   0.0 0.0 836 217 58.0 72.5 0.0 0.0   Net Debt   0.0 0.0 137 317 498 818 1,598 1,598     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 682 415 62.0 958 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -39.1% -85.1% 1,445.0% -100.0% 0.0%   Employees   0 0 2 4 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% -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)   0 0 836 217 58 73 0 0   Balance sheet change%   0.0% 0.0% 0.0% -74.0% -73.3% 25.0% -100.0% 0.0%   Added value   0.0 0.0 -7.0 -936.0 -730.0 233.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 0.0% -1.0% -225.5% -1,177.4% 24.4% 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 %   0.0% 0.0% -0.8% -95.1% -50.4% 13.8% 0.0% 0.0%   ROI %   0.0% 0.0% -4.0% -378.9% -178.9% 35.5% 0.0% 0.0%   ROE %   0.0% 0.0% -28.2% -746.1% -574.5% 242.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 4.7% -80.8% -135.0% -95.5% -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, %   0.0% 0.0% -1,957.1% -33.9% -68.2% 350.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 351.3% -34.7% -29.2% -52.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 10.2% 7.0% 14.7% 11.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.0 0.2 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 1.0 0.2 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 39.0 -916.0 -1,706.0 -1,547.8 -798.9 -798.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -4 -234 -365 117 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -4 -234 -365 117 0 0   EBIT / employee   0 0 -4 -234 -365 117 0 0   Net earnings / employee   0 0 -6 -239 -395 79 0 0