Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPORTS BACKUP 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 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% 2.4% 2.4%   Bankruptcy risk   2.4% 1.7% 1.5% 0.9% 1.0% 2.0% 5.0% 4.6%   Credit score (0-100)   66 74 77 88 87 67 44 46   Credit rating   BBB A A A A A BBB BBB   Credit limit (kDKK)   0.0 4.5 43.3 1,505.9 1,027.3 1.2 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   4,970 6,735 10,044 13,574 10,525 6,865 0.0 0.0   EBITDA   1,134 2,366 4,633 8,450 5,079 1,056 0.0 0.0   EBIT   1,093 2,319 4,450 8,233 4,852 981 0.0 0.0   Pre-tax profit (PTP)   285.1 544.8 3,048.7 7,410.7 3,395.9 -1,215.1 0.0 0.0   Net earnings   135.6 460.3 2,294.0 5,770.2 2,559.0 -1,027.0 0.0 0.0   Pre-tax profit without non-rec. items   285 545 3,049 7,411 3,396 -1,215 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   179 132 91.0 115 59.5 37.0 0.0 0.0   Shareholders equity total   1,092 3,419 5,561 12,448 13,815 9,965 9,518 9,518   Interest-bearing liabilities   29,795 27,993 22,177 27,952 33,801 26,021 0.0 0.0   Balance sheet total (assets)   35,605 36,095 35,969 50,847 49,909 37,928 9,518 9,518   Net Debt   29,783 27,983 22,053 24,185 33,800 25,555 -9,468 -9,468     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   4,970 6,735 10,044 13,574 10,525 6,865 0.0 0.0   Gross profit growth   -16.0% 35.5% 49.1% 35.1% -22.5% -34.8% -100.0% 0.0%   Employees   8 9 10 9 10 10 0 0   Employee growth %   33.3% 12.5% 11.1% -10.0% 11.1% 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)   35,605 36,095 35,969 50,847 49,909 37,928 9,518 9,518   Balance sheet change%   22.1% 1.4% -0.3% 41.4% -1.8% -24.0% -74.9% 0.0%   Added value   1,134.4 2,366.3 4,633.0 8,449.7 5,069.5 1,055.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   123 189 -135 -365 -429 -100 -37 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  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 (%)   22.0% 34.4% 44.3% 60.7% 46.1% 14.3% 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 %   4.1% 5.6% 11.4% 19.0% 9.4% 2.0% 0.0% 0.0%   ROI %   4.5% 6.4% 13.8% 24.1% 10.7% 2.1% 0.0% 0.0%   ROE %   0.9% 20.4% 51.1% 64.1% 19.5% -8.6% 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 %   10.1% 16.4% 22.4% 24.5% 27.7% 26.3% 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, %   2,625.4% 1,182.6% 476.0% 286.2% 665.5% 2,420.8% 0.0% 0.0%   Gearing %   2,729.3% 818.6% 398.8% 224.6% 244.7% 261.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 5.0% 4.2% 3.4% 4.3% 7.0% 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   0.2 0.2 0.2 0.3 0.2 0.2 0.0 0.0   Current Ratio   0.7 0.8 0.9 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   11.2 9.3 124.5 3,766.9 0.5 465.6 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   -8,972.2 -6,244.7 -4,058.3 6,902.2 8,422.7 4,854.7 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  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   142 263 463 939 507 106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   142 263 463 939 508 106 0 0   EBIT / employee   137 258 445 915 485 98 0 0   Net earnings / employee   17 51 229 641 256 -103 0 0