Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B-SPORT 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   3.8% 3.8% 3.7% 5.0% 4.8% 3.4% 8.9% 8.9%   Credit score (0-100)   53 52 53 43 43 54 27 28   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   733 619 413 207 875 1,280 0.0 0.0   EBITDA   537 574 344 19.2 723 681 0.0 0.0   EBIT   511 554 323 -5.1 699 657 0.0 0.0   Pre-tax profit (PTP)   472.2 566.0 347.5 32.4 749.8 761.8 0.0 0.0   Net earnings   368.3 441.5 271.1 23.7 584.8 594.2 0.0 0.0   Pre-tax profit without non-rec. items   472 566 348 32.4 750 762 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   114 142 122 97.2 72.9 48.6 0.0 0.0   Shareholders equity total   3,368 3,810 4,081 4,104 4,689 5,283 4,783 4,783   Interest-bearing liabilities   260 0.0 0.1 0.1 0.2 528 0.0 0.0   Balance sheet total (assets)   3,910 3,989 5,328 6,487 4,818 6,008 4,783 4,783   Net Debt   -1,531 -40.0 -289 -242 -249 510 -4,783 -4,783     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   733 619 413 207 875 1,280 0.0 0.0   Gross profit growth   -25.3% -15.6% -33.2% -49.9% 323.0% 46.4% -100.0% 0.0%   Employees   0 0 0 0 0 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)   3,910 3,989 5,328 6,487 4,818 6,008 4,783 4,783   Balance sheet change%   2.7% 2.0% 33.6% 21.7% -25.7% 24.7% -20.4% 0.0%   Added value   536.9 573.8 343.7 19.2 723.1 681.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 8 -41 -49 -49 -49 -49 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   69.7% 89.5% 78.3% -2.5% 79.9% 51.3% 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 %   13.6% 14.4% 7.5% 0.7% 13.4% 14.2% 0.0% 0.0%   ROI %   15.1% 15.2% 8.8% 1.0% 17.2% 14.6% 0.0% 0.0%   ROE %   11.3% 12.3% 6.9% 0.6% 13.3% 11.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   86.1% 95.5% 76.6% 63.3% 97.3% 87.9% 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, %   -285.2% -7.0% -83.9% -1,257.0% -34.5% 74.8% 0.0% 0.0%   Gearing %   7.7% 0.0% 0.0% 0.0% 0.0% 10.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   24.5% 1.5% 30.7% 4,845.3% 5,325.1% 2.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   3.6 12.7 2.5 1.1 25.6 5.8 0.0 0.0   Current Ratio   7.1 24.0 4.2 2.7 39.8 8.3 0.0 0.0   Cash and cash equivalent   1,790.7 40.0 288.7 241.8 249.6 18.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   3,260.1 3,686.3 3,977.3 4,024.8 4,626.4 5,245.6 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 681 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 681 0 0   EBIT / employee   0 0 0 0 0 657 0 0   Net earnings / employee   0 0 0 0 0 594 0 0