Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IPLAY 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   12.7% 33.6% 14.8% 7.0% 5.4% 2.1% 9.2% 9.2%   Credit score (0-100)   19 1 14 33 41 66 27 27   Credit rating   BB C BB BBB BBB A BB BB   Credit limit (kDKK)   0.0 -0.0 -0.0 0.0 0.0 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   570 896 503 3,547 4,315 4,788 0.0 0.0   EBITDA   315 -603 435 2,621 916 2,913 0.0 0.0   EBIT   277 -614 413 2,577 872 2,902 0.0 0.0   Pre-tax profit (PTP)   754.9 -689.7 412.1 2,598.5 951.0 3,186.1 0.0 0.0   Net earnings   788.7 -637.4 406.9 2,134.6 721.0 2,482.6 0.0 0.0   Pre-tax profit without non-rec. items   755 -690 412 2,598 951 3,186 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 55.0 193 149 104 92.8 0.0 0.0   Shareholders equity total   252 -886 -479 1,656 1,777 4,259 3,634 3,634   Interest-bearing liabilities   152 251 178 93.8 900 847 0.0 0.0   Balance sheet total (assets)   1,140 892 913 6,701 7,549 8,253 3,634 3,634   Net Debt   75.4 243 118 -2.5 896 -318 -3,634 -3,634     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   570 896 503 3,547 4,315 4,788 0.0 0.0   Gross profit growth   15.9% 57.4% -43.9% 605.7% 21.6% 11.0% -100.0% 0.0%   Employees   2 8 1 2 8 3 0 0   Employee growth %   0.0% 300.0% -87.5% 100.0% 300.0% -62.5% -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)   1,140 892 913 6,701 7,549 8,253 3,634 3,634   Balance sheet change%   320.8% -21.8% 2.4% 634.0% 12.6% 9.3% -56.0% 0.0%   Added value   315.5 -602.9 435.0 2,621.0 916.0 2,913.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -78 44 116 -89 -89 -23 -93 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   48.6% -68.5% 82.2% 72.6% 20.2% 60.6% 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 %   -18.5% -39.8% 26.4% 64.4% 13.6% 40.9% 0.0% 0.0%   ROI %   102.8% -177.3% 194.6% 270.3% 43.8% 83.0% 0.0% 0.0%   ROE %   301.9% -111.5% 45.1% 166.2% 42.0% 82.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   22.1% -49.8% -38.4% 25.0% 24.5% 51.6% 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, %   23.9% -40.3% 27.0% -0.1% 97.8% -10.9% 0.0% 0.0%   Gearing %   60.2% -28.3% -37.3% 5.7% 50.7% 19.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.9% 54.5% 2.7% 5.6% 3.9% 5.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.3 0.5 0.6 1.3 1.4 2.0 0.0 0.0   Current Ratio   1.3 0.5 0.5 1.3 1.3 2.0 0.0 0.0   Cash and cash equivalent   76.1 8.1 60.9 96.3 4.5 1,164.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   251.6 -940.8 -671.9 1,507.1 1,672.5 4,170.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   158 -75 435 1,310 114 971 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   158 -75 435 1,310 114 971 0 0   EBIT / employee   138 -77 413 1,288 109 967 0 0   Net earnings / employee   394 -80 407 1,067 90 828 0 0