Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dramatic Girls 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   8.0% 10.1% 10.5% 6.7% 11.4% 19.4% 17.1% 17.1%   Credit score (0-100)   32 24 22 35 20 6 10 10   Credit rating   BB BB BB BBB BB B 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   403 387 1,215 720 118 598 0.0 0.0   EBITDA   -276 26.9 611 162 -335 189 0.0 0.0   EBIT   -478 -174 421 158 -335 189 0.0 0.0   Pre-tax profit (PTP)   -480.5 -180.9 414.1 147.4 -338.6 183.0 0.0 0.0   Net earnings   -375.3 -208.3 387.4 112.3 -264.5 142.0 0.0 0.0   Pre-tax profit without non-rec. items   -480 -181 414 147 -339 183 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   38.0 15.4 4.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   475 159 450 448 65.8 85.8 35.8 35.8   Interest-bearing liabilities   13.2 16.4 35.2 28.0 25.3 34.6 0.0 0.0   Balance sheet total (assets)   546 280 584 559 179 161 35.8 35.8   Net Debt   -65.5 1.8 -491 -477 -1.2 16.2 -35.8 -35.8     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   403 387 1,215 720 118 598 0.0 0.0   Gross profit growth   -51.4% -3.9% 214.1% -40.8% -83.6% 407.1% -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)   546 280 584 559 179 161 36 36   Balance sheet change%   -47.4% -48.7% 108.5% -4.4% -68.1% -10.1% -77.7% 0.0%   Added value   -276.5 26.9 610.7 162.0 -330.9 188.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -402 -402 -379 -8 0 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 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -118.6% -45.1% 34.7% 21.9% -284.1% 31.5% 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 %   -60.3% -42.2% 97.4% 27.6% -90.9% 111.5% 0.0% 0.0%   ROI %   -63.7% -49.2% 120.9% 32.8% -118.2% 178.8% 0.0% 0.0%   ROE %   -56.6% -65.7% 127.3% 25.0% -102.9% 187.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   86.9% 56.6% 77.0% 80.1% 36.8% 53.4% 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, %   23.7% 6.6% -80.4% -294.6% 0.4% 8.6% 0.0% 0.0%   Gearing %   2.8% 10.3% 7.8% 6.3% 38.5% 40.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.7% 44.8% 27.1% 33.2% 13.3% 20.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.1 0.8 4.2 4.8 1.4 1.8 0.0 0.0   Current Ratio   2.1 0.8 4.2 4.8 1.4 1.8 0.0 0.0   Cash and cash equivalent   78.7 14.6 526.3 505.5 26.5 18.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   66.5 -21.2 423.5 425.5 43.3 63.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -276 27 611 162 -331 189 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -276 27 611 162 -335 189 0 0   EBIT / employee   -478 -174 421 158 -335 189 0 0   Net earnings / employee   -375 -208 387 112 -264 142 0 0