Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Finest Sports Agency 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% 1.5% 1.5%   Bankruptcy risk   11.5% 12.3% 12.9% 12.0% 12.6% 11.5% 24.0% 23.6%   Credit score (0-100)   22 20 18 18 18 20 3 4   Credit rating   BB BB BB BB BB BB B B   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   918 103 236 60.3 81.1 14.6 0.0 0.0   EBITDA   918 103 236 60.3 81.1 14.6 0.0 0.0   EBIT   918 103 236 60.3 81.1 14.6 0.0 0.0   Pre-tax profit (PTP)   997.3 103.1 235.7 59.1 80.3 14.6 0.0 0.0   Net earnings   777.9 80.4 183.9 46.1 62.7 11.4 0.0 0.0   Pre-tax profit without non-rec. items   997 103 236 59.1 80.3 14.6 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   828 130 234 96.1 113 61.4 0.0 0.0   Interest-bearing liabilities   143 0.0 22.7 51.9 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,410 185 381 183 168 74.1 0.0 0.0   Net Debt   -1,158 -131 -358 -118 -109 -74.1 -0.0 -0.0     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   918 103 236 60.3 81.1 14.6 0.0 0.0   Gross profit growth   234.4% -88.7% 128.0% -74.4% 34.4% -82.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   1,410 185 381 183 168 74 0 0   Balance sheet change%   213.1% -86.8% 105.3% -51.8% -8.7% -55.8% -100.0% 0.0%   Added value   918.2 103.4 235.7 60.3 81.1 14.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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   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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   107.3% 13.0% 83.3% 21.4% 46.2% 12.0% 0.0% 0.0%   ROI %   151.7% 18.8% 121.8% 29.8% 62.2% 16.7% 0.0% 0.0%   ROE %   142.5% 16.8% 100.9% 27.9% 60.0% 13.0% 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 %   58.7% 70.3% 61.4% 52.4% 67.2% 82.8% 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, %   -126.2% -126.6% -151.9% -195.8% -134.5% -509.1% 0.0% 0.0%   Gearing %   17.2% 0.0% 9.7% 54.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.4% 0.0% 3.4% 2.9% 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   2.4 3.4 2.6 2.1 3.1 5.8 0.0 0.0   Current Ratio   2.4 3.4 2.6 2.1 3.1 5.8 0.0 0.0   Cash and cash equivalent   1,301.1 130.8 380.7 170.0 109.0 74.1 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   827.9 130.4 233.9 96.1 112.7 61.4 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   918 103 236 60 81 15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   918 103 236 60 81 15 0 0   EBIT / employee   918 103 236 60 81 15 0 0   Net earnings / employee   778 80 184 46 63 11 0 0