Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sportsbyg 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% 6.1%   Bankruptcy risk   3.8% 2.8% 2.5% 1.3% 8.2% 10.7% 17.4% 14.0%   Credit score (0-100)   52 61 62 80 29 22 9 16   Credit rating   BBB BBB BBB A BB BB B BB   Credit limit (kDKK)   0.0 0.0 0.0 42.5 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   989 671 516 1,204 -125 -5.5 0.0 0.0   EBITDA   653 129 151 755 -497 -258 0.0 0.0   EBIT   653 109 109 705 -552 -313 0.0 0.0   Pre-tax profit (PTP)   643.4 110.2 136.2 700.4 -554.2 -318.9 0.0 0.0   Net earnings   495.6 85.1 109.5 545.3 -432.7 -369.7 0.0 0.0   Pre-tax profit without non-rec. items   643 110 136 700 -554 -319 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   0.0 180 163 118 73.4 28.5 0.0 0.0   Shareholders equity total   746 831 940 1,486 553 183 133 133   Interest-bearing liabilities   3.4 6.5 0.0 0.0 416 438 0.0 0.0   Balance sheet total (assets)   1,371 1,470 1,486 1,892 1,489 906 133 133   Net Debt   -1,165 -290 -306 -903 138 389 -108 -108     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   989 671 516 1,204 -125 -5.5 0.0 0.0   Gross profit growth   0.0% -32.2% -23.1% 133.2% 0.0% 95.6% 0.0% 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)   1,371 1,470 1,486 1,892 1,489 906 133 133   Balance sheet change%   0.0% 7.2% 1.1% 27.4% -21.3% -39.2% -85.3% 0.0%   Added value   652.8 129.5 150.5 755.1 -502.2 -258.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 160 -58 -50 -110 -110 -29 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 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 (%)   66.0% 16.3% 21.2% 58.6% 442.5% 5,696.8% 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 %   47.8% 7.9% 9.3% 41.9% -31.9% -24.5% 0.0% 0.0%   ROI %   87.4% 13.8% 15.2% 58.1% -43.8% -36.9% 0.0% 0.0%   ROE %   66.5% 10.8% 12.4% 45.0% -42.5% -100.4% 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 %   54.4% 56.5% 63.3% 78.5% 37.1% 20.2% 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, %   -178.4% -224.2% -203.2% -119.6% -27.8% -150.6% 0.0% 0.0%   Gearing %   0.5% 0.8% 0.0% 0.0% 75.3% 238.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   676.3% 36.3% 47.6% 0.0% 7.3% 6.0% 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   2.0 1.8 1.6 3.6 1.0 0.7 0.0 0.0   Current Ratio   2.2 2.1 2.4 4.2 1.5 1.1 0.0 0.0   Cash and cash equivalent   1,168.0 296.8 305.9 902.9 277.8 48.8 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   724.9 661.5 762.5 1,305.0 422.2 105.2 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 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   653 129 151 755 -502 -258 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   653 129 151 755 -497 -258 0 0   EBIT / employee   653 109 109 705 -552 -313 0 0   Net earnings / employee   496 85 110 545 -433 -370 0 0