Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GMJ SMASHSPORT 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% 3.5%   Bankruptcy risk   2.7% 2.3% 1.2% 0.7% 1.1% 1.1% 8.7% 6.5%   Credit score (0-100)   62 67 82 93 84 83 28 37   Credit rating   BBB BBB A AA A A BB BBB   Credit limit (kDKK)   0.0 0.1 88.1 404.9 179.0 199.3 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   2,771 2,492 2,186 2,660 2,326 2,115 0.0 0.0   EBITDA   746 546 747 1,040 645 485 0.0 0.0   EBIT   506 446 615 906 507 365 0.0 0.0   Pre-tax profit (PTP)   327.5 120.7 621.4 1,323.3 613.6 282.1 0.0 0.0   Net earnings   292.1 102.0 534.0 1,161.7 545.6 252.8 0.0 0.0   Pre-tax profit without non-rec. items   327 121 621 1,323 614 282 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   459 389 307 200 124 88.0 0.0 0.0   Shareholders equity total   1,800 1,902 2,436 3,597 3,743 3,996 1,940 1,940   Interest-bearing liabilities   4,550 4,694 2,553 1,431 2,635 1,867 0.0 0.0   Balance sheet total (assets)   8,169 7,938 6,751 7,151 7,438 6,866 1,940 1,940   Net Debt   4,510 4,655 2,098 1,351 2,568 1,811 -1,778 -1,778     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   2,771 2,492 2,186 2,660 2,326 2,115 0.0 0.0   Gross profit growth   3.2% -10.1% -12.3% 21.7% -12.6% -9.1% -100.0% 0.0%   Employees   7 7 6 5 5 5 0 0   Employee growth %   0.0% 0.0% -14.3% -16.7% 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)   8,169 7,938 6,751 7,151 7,438 6,866 1,940 1,940   Balance sheet change%   7.4% -2.8% -15.0% 5.9% 4.0% -7.7% -71.8% 0.0%   Added value   745.6 545.9 746.9 1,039.8 641.0 485.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -480 99 -241 -268 -240 -183 -88 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   18.3% 17.9% 28.1% 34.1% 21.8% 17.3% 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% 6.8% 12.0% 21.9% 11.5% 7.6% 0.0% 0.0%   ROI %   11.2% 8.4% 15.1% 29.9% 14.6% 8.9% 0.0% 0.0%   ROE %   15.8% 5.5% 24.6% 38.5% 14.9% 6.5% 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 %   22.0% 24.0% 36.1% 50.3% 50.3% 58.2% 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, %   604.9% 852.7% 280.9% 129.9% 398.5% 373.4% 0.0% 0.0%   Gearing %   252.8% 246.8% 104.8% 39.8% 70.4% 46.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 9.3% 7.3% 10.1% 11.1% 11.6% 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   0.3 0.3 0.7 0.3 0.2 0.2 0.0 0.0   Current Ratio   1.0 1.0 2.5 1.4 1.4 1.6 0.0 0.0   Cash and cash equivalent   39.9 39.4 454.6 80.1 66.3 56.2 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   36.4 218.6 2,915.9 1,312.5 1,629.1 1,770.1 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  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   107 78 124 208 128 97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   107 78 124 208 129 97 0 0   EBIT / employee   72 64 103 181 101 73 0 0   Net earnings / employee   42 15 89 232 109 51 0 0