Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPRINTER 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   2.8% 1.5% 1.4% 1.1% 1.2% 1.1% 9.7% 9.7%   Credit score (0-100)   61 78 77 83 82 84 26 26   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 9.7 12.2 104.2 76.5 131.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   541 1,053 1,082 1,226 1,489 2,184 0.0 0.0   EBITDA   140 623 330 695 735 655 0.0 0.0   EBIT   140 611 312 668 691 611 0.0 0.0   Pre-tax profit (PTP)   93.9 611.4 363.0 626.6 590.4 558.3 0.0 0.0   Net earnings   57.1 610.0 262.0 466.4 441.0 408.8 0.0 0.0   Pre-tax profit without non-rec. items   90.9 611 363 627 590 558 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 83.4 98.7 162 118 161 0.0 0.0   Shareholders equity total   940 1,550 1,812 1,928 1,729 2,020 1,848 1,848   Interest-bearing liabilities   0.0 0.0 0.0 70.1 340 269 0.0 0.0   Balance sheet total (assets)   1,695 1,999 2,759 3,025 3,531 3,600 1,848 1,848   Net Debt   -331 -427 -189 -766 -314 -89.4 -1,848 -1,848     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   541 1,053 1,082 1,226 1,489 2,184 0.0 0.0   Gross profit growth   -57.0% 94.5% 2.8% 13.2% 21.5% 46.6% -100.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   1,695 1,999 2,759 3,025 3,531 3,600 1,848 1,848   Balance sheet change%   6.0% 17.9% 38.0% 9.6% 16.7% 2.0% -48.7% 0.0%   Added value   139.7 623.3 330.1 694.8 717.4 655.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 71 -2 36 -87 -1 -161 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   25.8% 58.0% 28.9% 54.5% 46.4% 28.0% 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 %   8.5% 33.4% 16.4% 23.1% 25.9% 18.6% 0.0% 0.0%   ROI %   15.3% 49.4% 23.2% 34.9% 31.4% 30.2% 0.0% 0.0%   ROE %   6.3% 49.0% 15.6% 24.9% 24.1% 21.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   55.4% 77.5% 65.7% 63.7% 49.0% 56.1% 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, %   -237.1% -68.5% -57.3% -110.3% -42.8% -13.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 3.6% 19.7% 13.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 119.3% 25.6% 34.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.3 4.2 3.1 2.6 2.2 2.6 0.0 0.0   Current Ratio   2.3 4.2 3.1 2.6 2.2 2.6 0.0 0.0   Cash and cash equivalent   331.2 426.7 189.0 836.4 654.5 358.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   958.9 1,421.8 1,769.5 1,731.2 1,837.4 2,083.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   140 623 330 695 717 328 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   140 623 330 695 735 328 0 0   EBIT / employee   140 611 312 668 691 306 0 0   Net earnings / employee   57 610 262 466 441 204 0 0