Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDIC SPORT IMPORT 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5%   Bankruptcy risk   2.9% 2.3% 1.2% 6.1% 4.7% 20.8% 20.6% 18.0%   Credit score (0-100)   60 66 83 38 44 4 4 8   Credit rating   BBB BBB A BBB BBB B B B   Credit limit (kDKK)   0.0 0.0 73.7 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,547 2,591 3,535 2,045 1,882 442 0.0 0.0   EBITDA   451 648 1,310 -197 -142 -1,224 0.0 0.0   EBIT   299 498 1,234 -260 -154 -1,236 0.0 0.0   Pre-tax profit (PTP)   282.2 481.1 1,228.0 -265.8 -172.5 -1,265.5 0.0 0.0   Net earnings   273.3 375.6 957.9 -209.0 -370.5 -1,265.9 0.0 0.0   Pre-tax profit without non-rec. items   282 481 1,228 -266 -173 -1,266 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   254 104 50.8 35.9 24.0 12.0 0.0 0.0   Shareholders equity total   568 943 1,901 1,692 1,322 -124 -204 -204   Interest-bearing liabilities   1,839 2,111 1,146 877 1,024 1,396 204 204   Balance sheet total (assets)   2,739 3,513 3,813 4,312 3,838 3,571 0.0 0.0   Net Debt   1,818 2,093 1,127 460 1,009 1,366 204 204     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   2,547 2,591 3,535 2,045 1,882 442 0.0 0.0   Gross profit growth   26.5% 1.7% 36.4% -42.2% -8.0% -76.5% -100.0% 0.0%   Employees   5 5 0 5 5 5 0 0   Employee growth %   -16.7% 0.0% -100.0% 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)   2,739 3,513 3,813 4,312 3,838 3,571 0 0   Balance sheet change%   -1.5% 28.2% 8.5% 13.1% -11.0% -6.9% -100.0% 0.0%   Added value   451.4 648.1 1,310.4 -197.4 -90.8 -1,224.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -201 -299 -130 -78 -24 -24 -12 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   11.7% 19.2% 34.9% -12.7% -8.2% -279.4% 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 %   10.8% 15.9% 33.7% -6.4% -3.8% -32.8% 0.0% 0.0%   ROI %   12.6% 18.3% 40.1% -8.9% -5.8% -60.2% 0.0% 0.0%   ROE %   63.4% 49.7% 67.4% -11.6% -24.6% -51.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   20.7% 26.8% 49.9% 39.2% 34.4% -3.4% -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, %   402.7% 322.9% 86.0% -232.9% -712.3% -111.6% 0.0% 0.0%   Gearing %   324.1% 223.8% 60.3% 51.8% 77.4% -1,127.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.9% 0.5% 0.6% 2.0% 2.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.1 0.1 0.2 0.2 0.0 0.0 0.0 0.0   Current Ratio   1.1 1.3 1.9 1.7 1.6 1.0 0.0 0.0   Cash and cash equivalent   21.7 17.9 19.6 417.3 15.0 30.4 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   148.4 663.4 1,738.2 1,658.4 1,299.9 -125.7 -102.0 -102.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   90 130 0 -39 -18 -245 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   90 130 0 -39 -28 -245 0 0   EBIT / employee   60 100 0 -52 -31 -247 0 0   Net earnings / employee   55 75 0 -42 -74 -253 0 0