Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOVBAKKEN TENNIS 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% 2.0% 2.0%   Bankruptcy risk   2.0% 1.6% 1.4% 1.5% 1.3% 1.1% 10.0% 10.0%   Credit score (0-100)   70 76 77 74 80 84 25 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.3 6.7 15.4 6.8 38.5 89.3 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   550 797 858 842 754 810 0.0 0.0   EBITDA   402 707 690 682 658 744 0.0 0.0   EBIT   88.5 397 383 376 352 466 0.0 0.0   Pre-tax profit (PTP)   -180.3 134.3 111.5 148.0 183.6 306.5 0.0 0.0   Net earnings   -112.4 203.7 180.4 216.5 252.0 266.8 0.0 0.0   Pre-tax profit without non-rec. items   -180 134 112 148 184 306 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   8,132 7,772 7,415 7,060 6,705 6,450 0.0 0.0   Shareholders equity total   2,686 2,440 2,196 1,953 1,710 1,459 959 959   Interest-bearing liabilities   3,063 3,289 3,645 4,053 3,648 3,667 0.0 0.0   Balance sheet total (assets)   8,562 8,306 8,070 8,321 7,033 6,725 959 959   Net Debt   3,060 3,289 3,645 3,777 3,326 3,396 -959 -959     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   550 797 858 842 754 810 0.0 0.0   Gross profit growth   -19.9% 44.8% 7.7% -1.9% -10.5% 7.4% -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)   8,562 8,306 8,070 8,321 7,033 6,725 959 959   Balance sheet change%   -6.4% -3.0% -2.8% 3.1% -15.5% -4.4% -85.7% 0.0%   Added value   401.8 706.9 690.5 681.7 658.1 743.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -676 -670 -665 -661 -661 -533 -6,450 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   16.1% 49.8% 44.6% 44.6% 46.7% 57.5% 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 %   1.2% 4.7% 4.7% 5.1% 4.7% 6.8% 0.0% 0.0%   ROI %   1.4% 5.4% 5.2% 5.6% 5.1% 7.1% 0.0% 0.0%   ROE %   -4.0% 7.9% 7.8% 10.4% 13.8% 16.8% 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 %   32.6% 30.4% 28.0% 24.0% 24.8% 21.9% 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, %   761.6% 465.2% 528.0% 554.0% 505.3% 456.8% 0.0% 0.0%   Gearing %   114.0% 134.8% 166.0% 207.6% 213.3% 251.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.3% 8.3% 7.8% 7.0% 4.6% 4.4% 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   0.1 0.1 0.2 0.3 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.3 0.1 0.1 0.0 0.0   Cash and cash equivalent   3.3 0.0 0.0 276.5 322.2 270.9 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   -3,376.2 -3,761.6 -3,717.5 -3,673.6 -3,629.5 -3,585.5 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   402 707 690 682 658 744 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   402 707 690 682 658 744 0 0   EBIT / employee   89 397 383 376 352 466 0 0   Net earnings / employee   -112 204 180 216 252 267 0 0