Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KAZINSKI 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   2.2% 1.4% 2.6% 2.0% 9.0% 15.9% 16.2% 16.0%   Credit score (0-100)   68 79 61 67 27 11 11 12   Credit rating   BBB A BBB A BB BB BB BB   Credit limit (kDKK)   0.1 16.3 0.0 0.2 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   2,494 2,410 1,844 1,639 741 448 0.0 0.0   EBITDA   974 925 155 326 -417 -821 0.0 0.0   EBIT   974 851 57.0 227 -423 -828 0.0 0.0   Pre-tax profit (PTP)   944.5 859.0 17.7 237.5 -519.8 -839.8 0.0 0.0   Net earnings   735.2 669.9 8.5 182.1 -407.5 -839.8 0.0 0.0   Pre-tax profit without non-rec. items   945 859 17.7 238 -520 -840 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   0.0 418 319 221 7.9 0.0 0.0 0.0   Shareholders equity total   936 1,498 1,396 1,465 943 -14.4 -94.4 -94.4   Interest-bearing liabilities   189 240 248 312 250 263 94.4 94.4   Balance sheet total (assets)   1,534 1,957 2,200 2,725 1,382 366 0.0 0.0   Net Debt   -1,289 -1,219 -989 -2,126 -792 57.3 94.4 94.4     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   2,494 2,410 1,844 1,639 741 448 0.0 0.0   Gross profit growth   55.7% -3.4% -23.5% -11.1% -54.8% -39.5% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   1,534 1,957 2,200 2,725 1,382 366 0 0   Balance sheet change%   107.8% 27.6% 12.4% 23.8% -49.3% -73.5% -100.0% 0.0%   Added value   973.8 924.7 155.2 325.5 -324.6 -820.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 344 -197 -197 -220 -16 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 4.0 5.0 5.0 -1.0 -2.0 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 (%)   39.0% 35.3% 3.1% 13.9% -57.0% -184.8% 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 %   85.7% 50.1% 3.1% 10.4% -18.6% -94.0% 0.0% 0.0%   ROI %   122.6% 60.9% 3.8% 14.9% -25.7% -113.7% 0.0% 0.0%   ROE %   118.3% 55.0% 0.6% 12.7% -33.8% -128.3% 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 %   61.0% 76.6% 63.4% 53.8% 68.3% -3.8% -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, %   -132.4% -131.8% -637.2% -653.0% 190.1% -7.0% 0.0% 0.0%   Gearing %   20.2% 16.0% 17.8% 21.3% 26.5% -1,833.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.0% 7.6% 19.3% 6.3% 49.3% 4.5% 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   2.5 3.3 2.3 1.9 3.1 1.0 0.0 0.0   Current Ratio   2.5 3.3 2.3 1.9 3.1 1.0 0.0 0.0   Cash and cash equivalent   1,478.3 1,458.8 1,237.5 2,437.4 1,042.6 205.9 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   -106.0 39.6 1,030.2 163.0 935.4 -14.4 -47.2 -47.2   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   487 462 78 163 -162 -410 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   487 462 78 163 -208 -410 0 0   EBIT / employee   487 426 28 114 -211 -414 0 0   Net earnings / employee   368 335 4 91 -204 -420 0 0