Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANGES 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   9.9% 11.7% 7.8% 4.6% 3.8% 3.9% 11.1% 11.1%   Credit score (0-100)   26 22 31 44 51 49 22 22   Credit rating   BB BB BB BBB BBB 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   320 364 326 578 634 897 0.0 0.0   EBITDA   -61.2 72.8 25.5 210 131 256 0.0 0.0   EBIT   -61.2 72.8 25.5 210 131 256 0.0 0.0   Pre-tax profit (PTP)   -195.5 137.2 61.6 287.5 251.9 305.1 0.0 0.0   Net earnings   -195.5 137.2 61.6 406.7 193.3 227.1 0.0 0.0   Pre-tax profit without non-rec. items   -195 137 61.6 287 252 305 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 0.0 0.0 0.0 0.0   Shareholders equity total   49.7 187 229 636 761 988 863 863   Interest-bearing liabilities   96.1 0.0 2.3 3.4 1.6 0.5 0.0 0.0   Balance sheet total (assets)   196 239 287 676 819 1,032 863 863   Net Debt   96.1 -234 -278 -547 -707 -1,025 -863 -863     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   320 364 326 578 634 897 0.0 0.0   Gross profit growth   40.2% 13.6% -10.4% 77.3% 9.7% 41.3% -100.0% 0.0%   Employees   0 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)   196 239 287 676 819 1,032 863 863   Balance sheet change%   -53.8% 21.9% 20.3% 135.5% 21.1% 26.0% -16.4% 0.0%   Added value   -61.2 72.8 25.5 210.3 131.2 256.0 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 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   -3.0 1.0 2.0 3.0 4.0 5.0 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 (%)   -19.1% 20.0% 7.8% 36.4% 20.7% 28.6% 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 %   -19.8% 65.0% 40.9% 72.1% 34.1% 33.1% 0.0% 0.0%   ROI %   -24.8% 84.9% 51.4% 79.7% 36.4% 35.0% 0.0% 0.0%   ROE %   -126.1% 116.0% 29.6% 94.0% 27.7% 26.0% 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 %   25.4% 78.3% 79.9% 94.0% 96.0% 95.7% 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, %   -157.0% -321.6% -1,088.8% -260.3% -539.1% -400.4% 0.0% 0.0%   Gearing %   193.4% 0.0% 1.0% 0.5% 0.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   145.8% 8.5% 3,932.7% 2,095.0% 132.1% 150.3% 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   0.0 4.6 5.0 16.8 25.7 23.5 0.0 0.0   Current Ratio   0.0 4.6 5.0 16.8 14.0 23.5 0.0 0.0   Cash and cash equivalent   0.0 234.0 280.5 550.6 708.7 1,025.4 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   -141.5 -46.5 -51.2 85.2 562.4 -0.3 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  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   0 73 26 210 131 256 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 73 26 210 131 256 0 0   EBIT / employee   0 73 26 210 131 256 0 0   Net earnings / employee   0 137 62 407 193 227 0 0