Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Erling Entertainment 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% 1.4% 1.4%   Bankruptcy risk   13.1% 7.7% 10.1% 10.2% 9.8% 5.8% 15.2% 15.2%   Credit score (0-100)   19 33 24 23 24 39 13 13   Credit rating   BB BB BB BB BB 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)  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   417 317 220 398 596 752 0.0 0.0   EBITDA   73.0 -5.5 -23.7 19.0 167 369 0.0 0.0   EBIT   73.0 -5.5 -23.7 19.0 165 358 0.0 0.0   Pre-tax profit (PTP)   71.1 -6.4 -23.4 18.3 162.3 358.6 0.0 0.0   Net earnings   56.6 -5.5 -18.3 13.7 126.0 278.8 0.0 0.0   Pre-tax profit without non-rec. items   71.1 -6.4 -23.4 18.3 162 359 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   0.0 0.0 0.0 0.0 28.9 18.4 0.0 0.0   Shareholders equity total   49.3 43.9 21.7 35.4 161 440 339 339   Interest-bearing liabilities   2.9 3.9 4.3 2.2 4.4 2.8 0.0 0.0   Balance sheet total (assets)   136 140 99.1 160 255 571 339 339   Net Debt   -54.8 -88.0 4.3 -154 -222 -545 -339 -339     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   417 317 220 398 596 752 0.0 0.0   Gross profit growth   0.0% -23.9% -30.6% 80.9% 49.8% 26.0% -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)   136 140 99 160 255 571 339 339   Balance sheet change%   0.0% 2.9% -29.0% 61.3% 59.5% 123.9% -40.6% 0.0%   Added value   73.0 -5.5 -23.7 19.0 164.5 369.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 26 -21 -18 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 -2.0 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 (%)   17.5% -1.7% -10.8% 4.8% 27.6% 47.7% 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 %   55.0% -3.9% -19.9% 14.7% 79.7% 87.8% 0.0% 0.0%   ROI %   142.8% -10.8% -64.3% 42.2% 142.8% 118.8% 0.0% 0.0%   ROE %   114.7% -11.8% -55.8% 47.9% 128.1% 92.7% 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 %   36.4% 31.4% 21.9% 22.1% 63.3% 77.1% 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, %   -75.0% 1,595.8% -18.0% -810.5% -132.6% -147.7% 0.0% 0.0%   Gearing %   5.8% 8.9% 19.7% 6.2% 2.7% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   245.2% 30.6% -7.1% 22.9% 86.6% 106.2% 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 1.4 1.2 1.6 2.4 4.2 0.0 0.0   Current Ratio   1.6 1.4 1.2 1.6 2.4 4.2 0.0 0.0   Cash and cash equivalent   57.6 91.9 0.0 156.3 226.0 547.9 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   49.3 42.9 15.6 60.6 133.7 374.6 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  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   73 -6 -24 19 165 369 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 -6 -24 19 167 369 0 0   EBIT / employee   73 -6 -24 19 165 358 0 0   Net earnings / employee   57 -5 -18 14 126 279 0 0