Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sweetspot A/S 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% 3.5% 3.5%   Bankruptcy risk   11.3% 10.1% 4.6% 4.7% 10.1% 3.1% 18.0% 18.0%   Credit score (0-100)   23 26 46 44 23 56 8 8   Credit rating   BB BB BBB BBB BB BBB 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   621 1,040 3,411 2,874 1,424 5,530 0.0 0.0   EBITDA   -3,391 -2,628 554 256 -3,106 1,465 0.0 0.0   EBIT   -4,184 -3,251 -95.0 -197 -3,443 1,306 0.0 0.0   Pre-tax profit (PTP)   -4,375.9 -3,672.5 -619.6 -901.5 -4,024.0 383.6 0.0 0.0   Net earnings   -3,416.0 -2,908.0 -504.7 -751.9 -3,145.3 267.0 0.0 0.0   Pre-tax profit without non-rec. items   -4,429 -3,673 -620 -901 -4,024 384 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   1,337 616 459 222 64.3 71.2 0.0 0.0   Shareholders equity total   1,105 958 407 -314 -802 1,440 -420 -420   Interest-bearing liabilities   6,527 6,952 8,144 11,174 9,848 19,249 420 420   Balance sheet total (assets)   15,162 10,937 12,149 14,053 13,972 33,382 0.0 0.0   Net Debt   3,473 5,015 5,772 8,986 7,690 11,506 420 420     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   621 1,040 3,411 2,874 1,424 5,530 0.0 0.0   Gross profit growth   0.0% 67.4% 228.1% -15.8% -50.4% 288.3% -100.0% 0.0%   Employees   7 7 6 5 8 10 0 0   Employee growth %   0.0% 0.0% -14.3% -16.7% 60.0% 25.0% -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)   15,162 10,937 12,149 14,053 13,972 33,382 0 0   Balance sheet change%   0.0% -27.9% 11.1% 15.7% -0.6% 138.9% -100.0% 0.0%   Added value   -3,391.1 -2,627.6 554.3 255.7 -2,990.8 1,464.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,322 -1,511 -974 -827 -675 1,164 -1,513 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 -5.0 1.0 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 (%)   -673.7% -312.7% -2.8% -6.8% -241.8% 23.6% 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 %   -27.5% -25.4% -0.6% -2.3% -22.8% 7.7% 0.0% 0.0%   ROI %   -54.7% -42.5% -0.8% -3.1% -31.6% 12.1% 0.0% 0.0%   ROE %   -309.1% -281.9% -73.9% -10.4% -22.4% 3.5% 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 %   7.3% 8.8% 3.3% -2.2% -5.4% 4.3% -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, %   -102.4% -190.9% 1,041.2% 3,513.4% -247.6% 785.5% 0.0% 0.0%   Gearing %   590.7% 725.6% 2,001.3% -3,558.2% -1,227.4% 1,336.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.9% 5.3% 7.3% 6.2% 6.6% 10.1% 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   0.7 1.1 1.0 1.0 0.9 0.8 0.0 0.0   Current Ratio   0.9 1.4 1.3 1.3 1.1 1.1 0.0 0.0   Cash and cash equivalent   3,054.7 1,936.9 2,372.9 2,188.8 2,157.6 7,742.7 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   -1,840.5 2,556.9 2,467.3 3,286.0 778.8 2,568.9 -210.1 -210.1   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   -484 -375 92 51 -374 146 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -484 -375 92 51 -388 146 0 0   EBIT / employee   -598 -464 -16 -39 -430 131 0 0   Net earnings / employee   -488 -415 -84 -150 -393 27 0 0