Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Genius Sports Network 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% 3.1% 3.1%   Bankruptcy risk   8.0% 1.8% 5.2% 1.6% 1.6% 1.0% 17.5% 17.5%   Credit score (0-100)   32 72 43 74 75 85 9 9   Credit rating   BB A BBB A A A B B   Credit limit (kDKK)   -0.0 -4.9 -0.0 -0.6 7.2 2,198.8 -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   0 0 0 0 0 0 0 0   Gross profit   -719 7,809 -4,294 7,945 6,277 27,066 0.0 0.0   EBITDA   -3,945 6,907 -4,870 6,789 1,295 22,211 0.0 0.0   EBIT   -4,692 6,433 -5,065 6,789 1,295 22,211 0.0 0.0   Pre-tax profit (PTP)   -1,559.5 6,320.1 -6,642.0 23,812.5 2,929.7 30,209.7 0.0 0.0   Net earnings   -5,930.5 6,320.1 -6,642.0 23,812.5 2,929.7 24,554.9 0.0 0.0   Pre-tax profit without non-rec. items   -1,560 6,320 -6,642 23,813 2,930 30,210 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -28,242 -21,922 -28,564 -4,752 -1,822 22,733 -7,957 -7,957   Interest-bearing liabilities   67,256 153,195 121,480 372,654 275,589 132,491 7,957 7,957   Balance sheet total (assets)   48,288 135,226 94,644 373,589 279,096 163,353 0.0 0.0   Net Debt   66,115 144,200 116,418 372,648 270,220 126,694 7,957 7,957     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   -719 7,809 -4,294 7,945 6,277 27,066 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -21.0% 331.2% -100.0% 0.0%   Employees   5 1 1 1 3 3 0 0   Employee growth %   0.0% -80.0% 0.0% 0.0% 200.0% 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)   48,288 135,226 94,644 373,589 279,096 163,353 0 0   Balance sheet change%   134.9% 180.0% -30.0% 294.7% -25.3% -41.5% -100.0% 0.0%   Added value   -3,944.6 6,906.5 -4,869.9 6,789.4 1,295.1 22,210.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,109 -946 -390 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   -1.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   652.3% 82.4% 118.0% 85.5% 20.6% 82.1% 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 %   -0.1% 7.6% -1.8% 12.3% 3.1% 17.3% 0.0% 0.0%   ROI %   -0.1% 8.1% -1.8% 12.5% 3.1% 17.9% 0.0% 0.0%   ROE %   -17.2% 6.9% -5.8% 10.2% 0.9% 16.3% 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 %   -39.5% -14.0% -23.2% -1.3% -0.7% 14.3% -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, %   -1,676.1% 2,087.9% -2,390.6% 5,488.7% 20,864.9% 570.4% 0.0% 0.0%   Gearing %   -238.1% -698.8% -425.3% -7,842.7% -15,126.5% 582.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 2.4% 3.0% 2.8% 2.2% 4.1% 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   0.6 0.8 0.7 0.9 0.9 1.0 0.0 0.0   Current Ratio   0.6 0.8 0.7 0.9 0.9 0.9 0.0 0.0   Cash and cash equivalent   1,140.6 8,995.5 5,061.9 5.7 5,368.8 5,796.9 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   -30,438.5 -25,211.1 -31,421.0 -21,162.3 -23,453.5 -7,926.1 -3,978.5 -3,978.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 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   -789 6,907 -4,870 6,789 432 7,404 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -789 6,907 -4,870 6,789 432 7,404 0 0   EBIT / employee   -938 6,433 -5,065 6,789 432 7,404 0 0   Net earnings / employee   -1,186 6,320 -6,642 23,813 977 8,185 0 0