Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOUIS TUSSAUD'S WAX MUSEUM (BLACKPOOL) A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   2.9% 1.6% 11.1% 1.7% 1.4% 0.9% 9.5% 9.2%   Credit score (0-100)   60 76 22 71 77 87 6 7   Credit rating   BB BBB B BBB BBB A B B   Credit limit (kDKK)   0.0 25.3 0.0 11.6 130.6 1,300.9 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   14,343 18,545 5,745 7,033 20,679 24,357 24,357 24,357   Gross profit   3,698 7,962 1,302 4,386 5,888 6,603 0.0 0.0   EBITDA   312 3,008 -2,672 2,272 2,946 3,070 0.0 0.0   EBIT   135 2,834 -3,004 1,865 2,595 2,667 0.0 0.0   Pre-tax profit (PTP)   138.0 2,834.1 -3,004.0 1,882.0 2,589.0 2,680.0 0.0 0.0   Net earnings   138.0 2,834.1 -3,004.0 1,882.0 2,589.0 2,680.0 0.0 0.0   Pre-tax profit without non-rec. items   138 2,834 -3,004 1,882 2,589 2,680 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   506 1,185 2,081 1,673 1,401 2,078 0.0 0.0   Shareholders equity total   1,069 3,903 900 3,870 6,459 9,139 8,388 8,388   Interest-bearing liabilities   7,009 7,777 9,114 11,321 16,089 6,922 0.0 0.0   Balance sheet total (assets)   9,795 13,508 12,682 17,980 25,786 16,829 8,388 8,388   Net Debt   253 -222 3,282 -1,390 -4,445 -6,035 -8,388 -8,388     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   14,343 18,545 5,745 7,033 20,679 24,357 24,357 24,357   Net sales growth   40.6% 29.3% -69.0% 22.4% 194.0% 17.8% 0.0% 0.0%   Gross profit   3,698 7,962 1,302 4,386 5,888 6,603 0.0 0.0   Gross profit growth   584.8% 115.3% -83.6% 236.9% 34.2% 12.1% -100.0% 0.0%   Employees   18 20 16 10 9,000 10,000 0 0   Employee growth %   0.0% 11.1% -20.0% -37.5% 89,900.0% 11.1% -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)   9,795 13,508 12,682 17,980 25,786 16,829 8,388 8,388   Balance sheet change%   67.0% 37.9% -6.1% 41.8% 43.4% -34.7% -50.2% 0.0%   Added value   312.0 3,007.5 -2,672.0 2,272.0 3,002.0 3,070.0 0.0 0.0   Added value %   2.2% 16.2% -46.5% 32.3% 14.5% 12.6% 0.0% 0.0%   Investments   -354 506 564 -815 -623 274 -2,078 0   Net sales trend   2.0 3.0 -1.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 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 %   2.2% 16.2% -46.5% 32.3% 14.2% 12.6% 0.0% 0.0%   EBIT %   0.9% 15.3% -52.3% 26.5% 12.5% 10.9% 0.0% 0.0%   EBIT to gross profit (%)   3.7% 35.6% -230.7% 42.5% 44.1% 40.4% 0.0% 0.0%   Net Earnings %   1.0% 15.3% -52.3% 26.8% 12.5% 11.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.2% 16.2% -46.5% 32.5% 14.2% 12.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   1.0% 15.3% -52.3% 26.8% 12.5% 11.0% 0.0% 0.0%   ROA %   1.1% 24.3% -22.9% 12.3% 11.9% 12.6% 0.0% 0.0%   ROI %   1.2% 28.7% -27.7% 14.9% 13.8% 13.9% 0.0% 0.0%   ROE %   4.0% 114.0% -125.1% 78.9% 50.1% 34.4% 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 %   10.9% 28.9% 7.1% 21.5% 25.0% 54.3% 100.0% 100.0%   Relative indebtedness %   60.8% 51.8% 205.1% 200.6% 93.5% 31.6% 0.0% 0.0%   Relative net indebtedness %   13.7% 8.7% 103.6% 19.9% -5.8% -21.6% -34.4% -34.4%   Net int. bear. debt to EBITDA, %   81.1% -7.4% -122.8% -61.2% -150.9% -196.6% 0.0% 0.0%   Gearing %   655.7% 199.3% 1,012.7% 292.5% 249.1% 75.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.0 1.2 0.8 1.1 1.2 1.8 0.0 0.0   Current Ratio   1.0 1.2 0.8 1.1 1.2 1.8 0.0 0.0   Cash and cash equivalent   6,756.0 7,999.3 5,832.0 12,711.0 20,534.0 12,957.0 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 58.0 5.3 0.0 0.0   Current assets / Net sales %   59.3% 62.1% 170.0% 219.2% 113.4% 56.6% 34.4% 34.4%   Net working capital   -221.0 1,909.0 -2,017.0 1,303.0 4,131.0 6,105.0 0.0 0.0   Net working capital %   -1.5% 10.3% -35.1% 18.5% 20.0% 25.1% 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   797 927 359 703 2 2 0 0   Added value / employee   17 150 -167 227 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 150 -167 227 0 0 0 0   EBIT / employee   8 142 -188 187 0 0 0 0   Net earnings / employee   8 142 -188 188 0 0 0 0