Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sports Management Group 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9%   Bankruptcy risk   6.2% 6.6% 6.0% 4.2% 5.4% 2.8% 11.7% 10.1%   Credit score (0-100)   40 38 40 48 40 59 19 24   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   749 1,004 1,317 1,189 1,248 2,703 0.0 0.0   EBITDA   632 444 390 270 2.0 2,381 0.0 0.0   EBIT   585 399 372 260 2.0 2,371 0.0 0.0   Pre-tax profit (PTP)   510.0 378.3 356.0 250.0 -5.0 2,343.5 0.0 0.0   Net earnings   588.0 286.5 271.0 193.0 -11.0 1,819.4 0.0 0.0   Pre-tax profit without non-rec. items   510 378 356 250 -5.0 2,343 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   113 67.8 50.0 40.0 40.0 401 0.0 0.0   Shareholders equity total   -311 -24.4 17.0 210 86.0 1,905 1,855 1,855   Interest-bearing liabilities   651 317 91.0 5.0 95.0 54.5 0.0 0.0   Balance sheet total (assets)   506 496 540 594 378 2,725 1,855 1,855   Net Debt   608 261 -151 -269 39.0 -190 -1,855 -1,855     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   749 1,004 1,317 1,189 1,248 2,703 0.0 0.0   Gross profit growth   67.5% 34.1% 31.1% -9.7% 5.0% 116.6% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   506 496 540 594 378 2,725 1,855 1,855   Balance sheet change%   66.7% -2.0% 9.0% 10.0% -36.4% 621.0% -31.9% 0.0%   Added value   585.0 398.9 372.0 260.0 2.0 2,371.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -92 -90 -36 -20 0 351 -401 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 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   78.1% 39.7% 28.2% 21.9% 0.2% 87.7% 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 %   58.8% 61.5% 70.2% 45.9% 0.4% 152.8% 0.0% 0.0%   ROI %   70.7% 85.0% 174.9% 135.4% 0.8% 202.4% 0.0% 0.0%   ROE %   145.3% 57.2% 105.7% 170.0% -7.4% 182.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -38.1% -4.7% 3.1% 35.4% 22.8% 69.9% 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, %   96.2% 58.9% -38.7% -99.6% 1,950.0% -8.0% 0.0% 0.0%   Gearing %   -209.3% -1,302.3% 535.3% 2.4% 110.5% 2.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.0% 6.8% 7.8% 20.8% 14.0% 37.1% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.6 0.9 1.0 1.7 1.5 0.5 0.0 0.0   Current Ratio   0.6 0.9 1.0 1.7 1.5 0.5 0.0 0.0   Cash and cash equivalent   43.0 56.0 242.0 274.0 56.0 244.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -293.0 -92.8 -81.0 175.0 53.0 -412.3 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   293 199 186 130 1 1,186 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   316 222 195 135 1 1,191 0 0   EBIT / employee   293 199 186 130 1 1,186 0 0   Net earnings / employee   294 143 136 97 -6 910 0 0