Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADDITIONAL SPORTS CONSULTING 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5%   Bankruptcy risk   4.3% 4.6% 19.2% 18.1% 19.6% 16.3% 19.8% 16.2%   Credit score (0-100)   50 48 7 8 5 10 5 11   Credit rating   BBB BBB B B B BB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   596 521 -23.5 -10.0 -8.5 -7.2 0.0 0.0   EBITDA   148 179 -53.9 -10.0 -8.5 -7.2 0.0 0.0   EBIT   131 173 -53.9 -10.0 -8.5 -7.2 0.0 0.0   Pre-tax profit (PTP)   137.0 176.9 -11.3 -5.8 -10.4 -2.5 0.0 0.0   Net earnings   101.1 136.8 -9.0 -6.4 -10.4 -2.5 0.0 0.0   Pre-tax profit without non-rec. items   137 177 -11.3 -5.8 -10.4 -2.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   234 251 242 236 225 223 143 143   Interest-bearing liabilities   8.8 228 187 190 189 202 0.0 0.0   Balance sheet total (assets)   447 557 467 458 426 436 143 143   Net Debt   -135 228 147 189 189 202 -143 -143     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   596 521 -23.5 -10.0 -8.5 -7.2 0.0 0.0   Gross profit growth   8.5% -12.6% 0.0% 57.5% 15.0% 15.4% 0.0% 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)   447 557 467 458 426 436 143 143   Balance sheet change%   -28.6% 24.4% -16.2% -1.8% -7.0% 2.4% -67.3% 0.0%   Added value   148.3 178.7 -53.9 -10.0 -8.5 -7.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -217 -5 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   2.0 3.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   22.0% 33.3% 229.3% 100.0% 100.0% 100.0% 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 %   26.4% 35.9% 0.1% -0.2% -2.0% 0.3% 0.0% 0.0%   ROI %   42.9% 49.9% 0.1% -0.3% -2.1% 0.3% 0.0% 0.0%   ROE %   41.5% 56.4% -3.7% -2.7% -4.5% -1.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   52.3% 45.1% 51.9% 51.4% 52.9% 51.1% 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, %   -90.8% 127.6% -272.2% -1,894.8% -2,227.1% -2,811.9% 0.0% 0.0%   Gearing %   3.8% 90.8% 77.3% 80.8% 84.1% 90.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 2.7% 5.7% 2.5% 0.8% 1.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.6 1.6 2.1 2.1 2.1 2.0 0.0 0.0   Current Ratio   1.6 1.6 2.1 2.1 2.1 2.0 0.0 0.0   Cash and cash equivalent   143.4 0.0 40.2 1.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   117.7 174.5 242.0 235.6 225.2 222.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   148 179 -54 -10 -9 -7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   148 179 -54 -10 -9 -7 0 0   EBIT / employee   131 173 -54 -10 -9 -7 0 0   Net earnings / employee   101 137 -9 -6 -10 -2 0 0