Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kursuscenter Sputnik 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   4.1% 2.0% 3.1% 2.7% 1.8% 1.5% 10.1% 9.9%   Credit score (0-100)   50 71 56 59 70 75 24 25   Credit rating   BBB A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 1.0 0.0 0.0 1.8 17.8 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   2,392 2,708 1,893 2,515 3,781 3,772 0.0 0.0   EBITDA   1,218 812 425 1,395 2,315 1,896 0.0 0.0   EBIT   1,218 808 419 1,389 2,310 1,890 0.0 0.0   Pre-tax profit (PTP)   1,159.8 773.3 377.8 1,356.5 2,293.2 1,888.6 0.0 0.0   Net earnings   903.2 601.8 293.7 1,058.1 1,786.7 1,437.6 0.0 0.0   Pre-tax profit without non-rec. items   1,160 773 378 1,357 2,293 1,889 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 25.6 19.7 13.8 7.9 2.0 0.0 0.0   Shareholders equity total   3,025 3,126 420 1,478 2,265 2,202 1,122 1,122   Interest-bearing liabilities   0.0 0.0 0.0 28.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,829 4,026 1,799 3,489 3,529 4,386 1,122 1,122   Net Debt   -3,518 -3,800 -1,515 -3,013 -2,168 -1,301 -1,122 -1,122     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   2,392 2,708 1,893 2,515 3,781 3,772 0.0 0.0   Gross profit growth   46.0% 13.2% -30.1% 32.9% 50.4% -0.3% -100.0% 0.0%   Employees   2 2 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 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)   3,829 4,026 1,799 3,489 3,529 4,386 1,122 1,122   Balance sheet change%   -3.1% 5.1% -55.3% 94.0% 1.1% 24.3% -74.4% 0.0%   Added value   1,217.7 812.3 425.3 1,394.6 2,315.5 1,896.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 22 -12 -12 -12 -12 -2 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 (%)   50.9% 29.8% 22.2% 55.2% 61.1% 50.1% 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 %   31.3% 20.6% 14.4% 52.5% 65.8% 47.8% 0.0% 0.0%   ROI %   43.1% 26.1% 23.0% 135.5% 120.4% 84.6% 0.0% 0.0%   ROE %   32.0% 19.6% 16.6% 111.5% 95.5% 64.4% 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 %   79.0% 77.7% 23.4% 42.4% 64.2% 50.2% 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, %   -288.9% -467.8% -356.2% -216.1% -93.6% -68.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 229.2% 116.5% 0.0% 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   4.8 4.7 1.3 1.8 2.9 2.1 0.0 0.0   Current Ratio   4.8 4.7 1.3 1.8 2.9 2.1 0.0 0.0   Cash and cash equivalent   3,517.7 3,800.2 1,515.2 3,041.5 2,167.7 1,301.2 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   3,024.6 3,144.6 460.0 1,527.6 2,320.4 2,260.0 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   609 406 213 697 772 632 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   609 406 213 697 772 632 0 0   EBIT / employee   609 404 210 694 770 630 0 0   Net earnings / employee   452 301 147 529 596 479 0 0