Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WHITE SPORT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 3.5% 3.5%   Bankruptcy risk   3.1% 2.0% 4.1% 2.7% 4.8% 1.2% 10.5% 10.5%   Credit score (0-100)   58 70 49 58 44 81 23 23   Credit rating   BBB A BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.3 0.0 0.0 0.0 94.8 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   5,526 0 0 0 0 0 0 0   Gross profit   1,214 1,335 1,363 1,892 1,504 2,402 0.0 0.0   EBITDA   237 391 -114 187 42.8 1,013 0.0 0.0   EBIT   227 382 -125 143 -34.3 936 0.0 0.0   Pre-tax profit (PTP)   201.8 346.8 -155.8 110.8 -96.2 830.5 0.0 0.0   Net earnings   201.8 359.1 -143.0 84.8 -71.3 684.8 0.0 0.0   Pre-tax profit without non-rec. items   202 347 -156 111 -96.2 831 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   1,705 1,696 1,737 1,743 1,725 1,688 0.0 0.0   Shareholders equity total   1,164 1,523 1,380 1,465 1,381 2,066 1,055 1,055   Interest-bearing liabilities   3,252 3,013 1,658 1,914 1,767 2,561 0.0 0.0   Balance sheet total (assets)   4,961 5,039 4,341 4,582 5,485 5,691 1,055 1,055   Net Debt   3,036 2,734 1,280 1,673 1,646 2,099 -1,055 -1,055     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   5,526 0 0 0 0 0 0 0   Net sales growth   -0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,214 1,335 1,363 1,892 1,504 2,402 0.0 0.0   Gross profit growth   276.9% 9.9% 2.1% 38.8% -20.5% 59.6% -100.0% 0.0%   Employees   0 5 5 5 4 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -20.0% 25.0% -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)   4,961 5,039 4,341 4,582 5,485 5,691 1,055 1,055   Balance sheet change%   4.0% 1.6% -13.9% 5.6% 19.7% 3.8% -81.5% 0.0%   Added value   236.6 391.1 -114.2 187.1 9.9 1,012.7 0.0 0.0   Added value %   4.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   267 -19 30 134 50 -329 -1,680 -110   Net sales trend   -2.0 -3.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 -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 %   4.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   4.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   18.7% 28.6% -9.2% 7.6% -2.3% 39.0% 0.0% 0.0%   Net Earnings %   3.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   3.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   5.0% 7.6% -2.7% 3.2% -0.7% 16.8% 0.0% 0.0%   ROI %   5.6% 8.5% -3.3% 4.2% -1.0% 23.9% 0.0% 0.0%   ROE %   19.0% 26.7% -9.9% 6.0% -5.0% 39.7% 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 %   23.5% 30.5% 32.4% 33.0% 25.9% 37.9% 100.0% 100.0%   Relative indebtedness %   68.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   64.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,283.4% 699.0% -1,120.2% 894.3% 3,850.1% 207.2% 0.0% 0.0%   Gearing %   279.4% 197.9% 120.2% 130.7% 128.0% 124.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 1.1% 1.3% 1.8% 3.3% 4.9% 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   0.1 0.1 0.2 0.2 0.1 0.2 0.0 0.0   Current Ratio   1.1 1.2 1.1 1.2 1.0 1.2 0.0 0.0   Cash and cash equivalent   215.3 279.7 378.6 240.7 121.5 462.1 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)   3.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   116.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   58.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   257.8 500.0 205.0 430.8 -146.6 562.0 0.0 0.0   Net working capital %   4.7% 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 78 -23 37 2 203 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 78 -23 37 11 203 0 0   EBIT / employee   0 76 -25 29 -9 187 0 0   Net earnings / employee   0 72 -29 17 -18 137 0 0