Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TEAM PLAYERS 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   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   3.3% 3.0% 4.0% 2.2% 7.0% 4.7% 19.0% 19.0%   Credit score (0-100)   56 59 49 64 34 44 7 7   Credit rating   BBB BBB BBB BBB BBB 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   1,700 1,747 1,845 1,841 1,503 2,470 0.0 0.0   EBITDA   445 66.5 60.3 254 -301 198 0.0 0.0   EBIT   439 55.7 39.0 234 -307 198 0.0 0.0   Pre-tax profit (PTP)   450.1 55.7 36.6 228.9 -312.6 192.3 0.0 0.0   Net earnings   347.2 39.2 26.1 175.4 -249.1 146.6 0.0 0.0   Pre-tax profit without non-rec. items   450 55.7 36.6 229 -313 192 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   37.1 46.9 25.6 6.4 0.0 0.0 0.0 0.0   Shareholders equity total   525 364 390 536 136 283 23.0 23.0   Interest-bearing liabilities   23.8 41.8 2.6 0.0 0.0 76.1 0.0 0.0   Balance sheet total (assets)   1,089 845 1,156 974 443 1,036 23.0 23.0   Net Debt   -592 -381 -712 -697 -248 -752 -23.0 -23.0     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   1,700 1,747 1,845 1,841 1,503 2,470 0.0 0.0   Gross profit growth   19.0% 2.7% 5.6% -0.2% -18.3% 64.3% -100.0% 0.0%   Employees   2 2 3 2 3 3 0 0   Employee growth %   0.0% 0.0% 50.0% -33.3% 50.0% 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)   1,089 845 1,156 974 443 1,036 23 23   Balance sheet change%   74.4% -22.4% 36.7% -15.8% -54.5% 133.9% -97.8% 0.0%   Added value   445.5 66.5 60.3 253.7 -288.2 197.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   31 -1 -43 -38 -13 0 0 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 5.0 -1.0 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 (%)   25.8% 3.2% 2.1% 12.7% -20.5% 8.0% 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 %   52.7% 6.2% 3.9% 22.1% -43.4% 26.7% 0.0% 0.0%   ROI %   124.1% 12.5% 9.8% 50.7% -91.5% 79.9% 0.0% 0.0%   ROE %   98.9% 8.8% 6.9% 37.9% -74.1% 69.9% 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 %   48.2% 43.1% 33.7% 55.0% 30.8% 27.3% 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, %   -132.8% -572.8% -1,180.1% -274.8% 82.5% -380.3% 0.0% 0.0%   Gearing %   4.5% 11.5% 0.7% 0.0% 0.0% 26.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.3% 12.4% 11.1% 495.7% 0.0% 14.7% 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   1.8 1.6 1.5 2.2 1.4 1.4 0.0 0.0   Current Ratio   1.8 1.6 1.5 2.2 1.4 1.4 0.0 0.0   Cash and cash equivalent   615.4 422.4 714.3 697.2 248.4 828.5 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   472.9 302.8 348.6 513.2 120.5 267.1 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   223 33 20 127 -96 66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   223 33 20 127 -100 66 0 0   EBIT / employee   220 28 13 117 -102 66 0 0   Net earnings / employee   174 20 9 88 -83 49 0 0