Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sport Trading 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% 2.4% 2.4%   Bankruptcy risk   7.6% 2.9% 4.3% 2.2% 1.4% 2.1% 10.6% 10.3%   Credit score (0-100)   33 59 47 64 78 66 23 24   Credit rating   BB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 17.1 0.1 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   -59.5 428 144 547 1,008 563 0.0 0.0   EBITDA   -271 177 -30.8 342 701 260 0.0 0.0   EBIT   -271 177 -30.8 342 701 260 0.0 0.0   Pre-tax profit (PTP)   -276.3 170.7 -34.7 337.3 687.1 243.7 0.0 0.0   Net earnings   -216.4 133.2 -27.1 263.1 536.6 184.8 0.0 0.0   Pre-tax profit without non-rec. items   -276 171 -34.7 337 687 244 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   361 381 613 497 444 528 0.0 0.0   Shareholders equity total   1,061 1,194 1,167 730 1,267 1,452 1,252 1,252   Interest-bearing liabilities   442 62.8 0.0 0.0 6.5 6.5 0.0 0.0   Balance sheet total (assets)   1,949 1,739 1,871 1,457 1,838 1,723 1,252 1,252   Net Debt   -702 -965 -713 -482 -411 -30.6 -1,252 -1,252     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   -59.5 428 144 547 1,008 563 0.0 0.0   Gross profit growth   0.0% 0.0% -66.3% 280.4% 84.1% -44.1% -100.0% 0.0%   Employees   0 0 0 0 4 4 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)   1,949 1,739 1,871 1,457 1,838 1,723 1,252 1,252   Balance sheet change%   -13.6% -10.8% 7.6% -22.1% 26.1% -6.2% -27.4% 0.0%   Added value   -270.9 177.2 -30.8 342.3 701.5 260.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1 19 232 -116 -53 85 -528 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   455.1% 41.4% -21.4% 62.5% 69.6% 46.2% 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 %   -12.9% 9.6% -1.7% 20.6% 42.6% 14.7% 0.0% 0.0%   ROI %   -15.9% 12.1% -2.4% 34.6% 68.3% 18.8% 0.0% 0.0%   ROE %   -17.1% 11.8% -2.3% 27.7% 53.7% 13.6% 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 %   54.4% 68.7% 62.4% 50.1% 68.9% 84.2% 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, %   259.2% -544.4% 2,317.5% -141.0% -58.6% -11.8% 0.0% 0.0%   Gearing %   41.6% 5.3% 0.0% 0.0% 0.5% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 2.6% 12.6% 0.0% 443.6% 271.8% 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   1.6 2.4 1.3 0.9 1.3 2.0 0.0 0.0   Current Ratio   2.0 3.0 1.9 1.4 2.5 5.0 0.0 0.0   Cash and cash equivalent   1,144.0 1,027.6 713.4 482.5 417.6 37.1 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   773.9 908.6 605.1 264.8 842.1 957.5 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   0 0 0 0 175 65 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 175 65 0 0   EBIT / employee   0 0 0 0 175 65 0 0   Net earnings / employee   0 0 0 0 134 46 0 0