Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Super Bowling 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 N/A 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% 1.5% 1.7%   Bankruptcy risk   0.0% 3.2% 2.4% 2.3% 1.3% 1.7% 13.7% 10.4%   Credit score (0-100)   0 57 64 63 79 72 16 24   Credit rating   N/A BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 29.2 2.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 2,626 2,162 1,893 2,727 2,138 0.0 0.0   EBITDA   0.0 548 926 956 1,379 816 0.0 0.0   EBIT   0.0 154 633 658 1,116 573 0.0 0.0   Pre-tax profit (PTP)   0.0 -341.6 286.8 346.8 778.4 257.5 0.0 0.0   Net earnings   0.0 -266.7 228.1 270.3 605.8 199.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -342 287 347 778 257 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 5,846 5,287 4,973 4,386 4,145 0.0 0.0   Shareholders equity total   0.0 -217 11.3 282 887 969 797 797   Interest-bearing liabilities   0.0 6,054 5,446 4,899 3,948 3,842 0.0 0.0   Balance sheet total (assets)   0.0 6,277 6,290 6,494 6,224 5,638 797 797   Net Debt   0.0 6,006 4,721 3,829 2,490 2,790 -797 -797     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 2,626 2,162 1,893 2,727 2,138 0.0 0.0   Gross profit growth   0.0% 0.0% -17.7% -12.4% 44.0% -21.6% -100.0% 0.0%   Employees   0 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)   0 6,277 6,290 6,494 6,224 5,638 797 797   Balance sheet change%   0.0% 0.0% 0.2% 3.2% -4.2% -9.4% -85.9% 0.0%   Added value   0.0 548.0 925.9 956.4 1,414.1 815.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 5,452 -853 -612 -850 -484 -4,145 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 5.9% 29.3% 34.8% 40.9% 26.8% 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 %   0.0% 2.4% 9.9% 10.3% 17.6% 9.7% 0.0% 0.0%   ROI %   0.0% 2.6% 11.0% 12.4% 22.2% 11.9% 0.0% 0.0%   ROE %   0.0% -4.2% 7.3% 184.5% 103.6% 21.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% -3.3% 0.2% 4.3% 14.3% 17.2% 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, %   0.0% 1,096.0% 509.9% 400.4% 180.6% 342.1% 0.0% 0.0%   Gearing %   0.0% -2,793.4% 47,990.0% 1,739.2% 444.9% 396.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 16.5% 6.0% 6.0% 7.7% 8.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 0.6 0.8 1.0 1.1 0.0 0.0   Current Ratio   0.0 0.3 0.7 0.8 1.0 1.2 0.0 0.0   Cash and cash equivalent   0.0 48.1 725.2 1,069.5 1,458.0 1,052.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -1,050.5 -371.0 -318.4 85.9 289.2 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 N/A 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   0 274 463 478 707 408 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 274 463 478 690 408 0 0   EBIT / employee   0 77 316 329 558 286 0 0   Net earnings / employee   0 -133 114 135 303 100 0 0