Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sportigan Brovst 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   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   34.2% 5.9% 3.6% 2.0% 2.0% 2.8% 10.4% 10.4%   Credit score (0-100)   1 40 52 68 67 58 23 23   Credit rating   C BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.3 0.2 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   -13.4 4.0 808 1,100 949 1,082 0.0 0.0   EBITDA   -13.4 -112 73.9 398 209 125 0.0 0.0   EBIT   -13.4 -121 5.6 330 140 58.2 0.0 0.0   Pre-tax profit (PTP)   -13.4 -126.6 -13.7 308.6 120.2 41.0 0.0 0.0   Net earnings   -13.4 -97.0 -10.9 240.7 93.2 31.7 0.0 0.0   Pre-tax profit without non-rec. items   -13.4 -127 -13.7 309 120 41.0 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   0.0 399 358 289 221 154 0.0 0.0   Shareholders equity total   127 870 859 1,099 1,193 1,224 1,144 1,144   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   157 1,522 1,788 2,022 2,010 2,174 1,144 1,144   Net Debt   -157 -587 -659 -872 -810 -853 -1,144 -1,144     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   -13.4 4.0 808 1,100 949 1,082 0.0 0.0   Gross profit growth   0.0% 0.0% 20,006.0% 36.2% -13.8% 14.0% -100.0% 0.0%   Employees   0 2 2 2 2 4 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)   157 1,522 1,788 2,022 2,010 2,174 1,144 1,144   Balance sheet change%   0.0% 870.3% 17.4% 13.1% -0.6% 8.2% -47.4% 0.0%   Added value   -13.4 -111.7 73.9 398.1 208.8 124.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 390 -110 -137 -137 -133 -154 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 1.0 2.0 3.0 4.0 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% -3,019.1% 0.7% 30.0% 14.8% 5.4% 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% -14.4% 0.3% 17.3% 7.0% 2.8% 0.0% 0.0%   ROI %   -10.5% -24.4% 0.6% 32.2% 12.0% 4.7% 0.0% 0.0%   ROE %   -10.5% -19.5% -1.3% 24.6% 8.1% 2.6% 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 %   80.7% 57.1% 48.0% 54.4% 59.4% 56.3% 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, %   1,174.3% 525.3% -891.9% -219.0% -388.1% -685.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 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   5.2 1.2 0.9 1.1 1.0 1.0 0.0 0.0   Current Ratio   5.2 1.7 1.7 1.9 2.3 2.2 0.0 0.0   Cash and cash equivalent   156.9 586.5 659.3 871.9 810.2 853.2 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   126.6 470.5 567.8 833.4 994.4 1,091.0 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   0 -56 37 199 104 31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -56 37 199 104 31 0 0   EBIT / employee   0 -61 3 165 70 15 0 0   Net earnings / employee   0 -48 -5 120 47 8 0 0