Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SØNDERJYSKE FODBOLD 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 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   11.7% 11.3% 3.4% 22.0% 0.0% 9.4% 5.5% 5.5%   Credit score (0-100)   22 23 54 3 0 25 41 41   Credit rating   BB BB BBB B N/A BB BBB BBB   Credit limit (kDKK)   -0.0 0.0 0.0 -0.0 -2,376.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   20,292 22,237 50,019 21,465 0.0 41,600 0.0 0.0   EBITDA   -9,080 -11,091 13,184 -28,834 0.0 -11,419 0.0 0.0   EBIT   -10,576 -12,580 8,202 -31,460 0.0 -14,400 0.0 0.0   Pre-tax profit (PTP)   -10,632.4 -13,216.7 7,841.3 -31,982.8 0.0 -15,198.5 0.0 0.0   Net earnings   -8,678.1 -11,172.0 2,677.6 -31,982.8 0.0 -11,065.5 0.0 0.0   Pre-tax profit without non-rec. items   -10,632 -13,217 7,841 -31,983 0.0 -15,199 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   453 1,339 1,250 1,458 0.0 1,190 0.0 0.0   Shareholders equity total   -6,920 1,110 8,489 -23,494 -23,494 2,540 1,540 1,540   Interest-bearing liabilities   22,920 18,593 6,021 19,654 0.0 15,636 2,485 2,485   Balance sheet total (assets)   35,038 43,547 43,414 23,162 0.0 31,402 4,026 4,026   Net Debt   22,906 18,481 2,540 19,639 0.0 13,101 2,485 2,485     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 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   20,292 22,237 50,019 21,465 0.0 41,600 0.0 0.0   Gross profit growth   -29.4% 9.6% 124.9% -57.1% -100.0% 0.0% -100.0% 0.0%   Employees   45 46 47 0 0 66 0 0   Employee growth %   2.3% 2.2% 2.2% -100.0% 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)   35,038 43,547 43,414 23,162 0 31,402 4,026 4,026   Balance sheet change%   -1.0% 24.3% -0.3% -46.6% -100.0% 0.0% -87.2% 0.0%   Added value   -9,079.9 -11,090.8 13,184.1 -28,833.7 2,626.4 -11,418.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -907 333 -3,666 -2,192 -6,040 2,235 -1,190 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 1.0 -1.0 0.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 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 (%)   -52.1% -56.6% 16.4% -146.6% 0.0% -34.6% 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 %   -25.7% -28.0% 18.9% -69.9% 0.0% -26.2% 0.0% 0.0%   ROI %   -44.0% -50.6% 39.5% -160.2% 0.0% -34.5% 0.0% 0.0%   ROE %   -49.4% -64.8% 55.8% -202.1% 0.0% 52.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   9.1% 2.4% 19.6% -50.4% 0.0% 8.1% 38.3% 38.3%   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, %   -252.3% -166.6% 19.3% -68.1% 0.0% -114.7% 0.0% 0.0%   Gearing %   -331.2% 1,675.8% 70.9% -83.7% 0.0% 615.5% 161.3% 161.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 6.0% 2.9% 4.1% 0.0% 10.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.1 1.1 1.3 0.4 0.0 0.9 0.0 0.0   Current Ratio   1.1 1.1 1.3 0.4 0.0 0.9 0.0 0.0   Cash and cash equivalent   14.2 112.5 3,480.9 14.5 0.0 2,534.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 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   3,327.4 2,962.6 7,955.0 -25,387.9 0.0 -2,432.0 -1,242.5 -1,242.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -202 -241 281 0 0 -173 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -202 -241 281 0 0 -173 0 0   EBIT / employee   -235 -273 175 0 0 -218 0 0   Net earnings / employee   -193 -243 57 0 0 -168 0 0