Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STARZEN EUROPE 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% 1.5% 1.5%   Bankruptcy risk   2.5% 2.8% 3.5% 4.3% 9.5% 6.1% 8.6% 8.4%   Credit score (0-100)   64 60 53 46 25 37 29 29   Credit rating   BBB BBB BBB BBB BB BBB BB BB   Credit limit (kDKK)   0.1 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   10,132 8,403 4,690 5,267 4,653 3,123 0.0 0.0   EBITDA   8,052 6,277 2,450 3,221 1,432 -433 0.0 0.0   EBIT   8,052 6,277 2,450 3,221 1,432 -433 0.0 0.0   Pre-tax profit (PTP)   8,975.8 6,919.8 1,831.3 3,068.7 605.9 -1,535.7 0.0 0.0   Net earnings   6,999.9 5,394.3 1,428.4 2,393.0 471.2 -1,197.8 0.0 0.0   Pre-tax profit without non-rec. items   8,976 6,920 1,831 3,069 606 -1,536 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   16,568 16,962 14,391 15,784 14,355 13,157 13,032 13,032   Interest-bearing liabilities   0.0 0.0 0.0 0.8 13.7 13.7 0.0 0.0   Balance sheet total (assets)   24,383 31,862 30,759 33,418 49,727 26,460 13,032 13,032   Net Debt   -4,853 -8,580 -13,225 -23,727 -11,688 -13,551 -13,032 -13,032     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   10,132 8,403 4,690 5,267 4,653 3,123 0.0 0.0   Gross profit growth   97.9% -17.1% -44.2% 12.3% -11.7% -32.9% -100.0% 0.0%   Employees   3 3 3 3 4 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 33.3% 25.0% -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)   24,383 31,862 30,759 33,418 49,727 26,460 13,032 13,032   Balance sheet change%   -3.9% 30.7% -3.5% 8.6% 48.8% -46.8% -50.7% 0.0%   Added value   8,051.7 6,277.1 2,450.4 3,220.8 1,431.9 -433.4 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   2.0 3.0 4.0 5.0 5.0 -1.0 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 (%)   79.5% 74.7% 52.3% 61.2% 30.8% -13.9% 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 %   36.3% 24.8% 7.8% 10.0% 3.4% -1.1% 0.0% 0.0%   ROI %   66.5% 41.5% 15.6% 21.3% 9.5% -3.1% 0.0% 0.0%   ROE %   51.6% 32.2% 9.1% 15.9% 3.1% -8.7% 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 %   67.9% 53.2% 46.8% 47.2% 28.9% 49.8% 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, %   -60.3% -136.7% -539.7% -736.7% -816.3% 3,126.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 38,152.8% 11,442.8% 8,079.9% 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   3.1 2.1 1.9 1.9 1.4 2.0 0.0 0.0   Current Ratio   3.1 2.1 1.9 1.9 1.4 2.0 0.0 0.0   Cash and cash equivalent   4,853.0 8,579.5 13,224.9 23,727.9 11,701.3 13,564.4 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   16,439.5 16,866.8 14,359.5 15,654.1 14,219.4 13,016.6 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   2,684 2,092 817 1,074 358 -87 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,684 2,092 817 1,074 358 -87 0 0   EBIT / employee   2,684 2,092 817 1,074 358 -87 0 0   Net earnings / employee   2,333 1,798 476 798 118 -240 0 0