Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TopSport Danmark 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% 2.4% 2.4%   Bankruptcy risk   5.6% 18.6% 3.4% 3.9% 17.9% 5.1% 10.4% 10.4%   Credit score (0-100)   42 8 54 49 8 42 23 23   Credit rating   BBB B BBB BBB B 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)  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   756 121 2,394 3,546 5,184 7,148 0.0 0.0   EBITDA   102 -553 554 807 -783 1,848 0.0 0.0   EBIT   78.1 -554 486 733 -803 1,807 0.0 0.0   Pre-tax profit (PTP)   62.4 -551.7 467.9 682.2 -981.6 1,600.2 0.0 0.0   Net earnings   80.0 -598.2 562.2 529.2 -776.5 1,242.7 0.0 0.0   Pre-tax profit without non-rec. items   62.4 -552 468 682 -982 1,600 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   167 132 0.0 0.0 59.1 47.3 0.0 0.0   Shareholders equity total   143 -456 250 779 2.5 1,245 1,145 1,145   Interest-bearing liabilities   194 659 2,207 1,610 1,130 2,603 0.0 0.0   Balance sheet total (assets)   1,203 1,294 6,435 6,493 8,559 14,761 1,145 1,145   Net Debt   -455 659 -1,400 -1,119 253 693 -1,145 -1,145     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   756 121 2,394 3,546 5,184 7,148 0.0 0.0   Gross profit growth   15.5% -83.9% 1,871.0% 48.2% 46.2% 37.9% -100.0% 0.0%   Employees   2 2 3 4 6 5 0 0   Employee growth %   0.0% 0.0% 50.0% 33.3% 50.0% -16.7% -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)   1,203 1,294 6,435 6,493 8,559 14,761 1,145 1,145   Balance sheet change%   6.6% 7.6% 397.1% 0.9% 31.8% 72.5% -92.2% 0.0%   Added value   102.0 -552.9 554.1 806.6 -729.8 1,848.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   143 -35 -200 -73 38 -53 -47 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 1.0 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 (%)   10.3% -455.9% 20.3% 20.7% -15.5% 25.3% 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 %   6.2% -35.7% 12.5% 11.7% -10.7% 15.5% 0.0% 0.0%   ROI %   25.1% -105.8% 32.3% 30.9% -45.6% 70.4% 0.0% 0.0%   ROE %   78.0% -83.3% 72.8% 102.9% -198.7% 199.2% 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 %   11.9% -26.0% 3.9% 12.0% 0.0% 8.4% 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, %   -445.7% -119.2% -252.7% -138.7% -32.3% 37.5% 0.0% 0.0%   Gearing %   135.7% -144.7% 883.7% 206.7% 45,412.9% 209.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 5.9% 3.0% 3.9% 13.0% 11.1% 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   1.0 0.7 1.1 1.1 0.9 1.3 0.0 0.0   Current Ratio   1.1 0.8 1.1 1.1 1.0 1.4 0.0 0.0   Cash and cash equivalent   648.2 0.0 3,607.5 2,728.5 877.2 1,910.3 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   70.8 -359.0 396.7 832.0 -85.5 3,824.3 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  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   51 -276 185 202 -122 370 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 -276 185 202 -130 370 0 0   EBIT / employee   39 -277 162 183 -134 361 0 0   Net earnings / employee   40 -299 187 132 -129 249 0 0