Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Denmark Blockbuster Owner 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% 0.3% 0.3%   Bankruptcy risk   0.5% 0.5% 1.1% 0.9% 0.6% 0.5% 7.8% 7.8%   Credit score (0-100)   98 99 84 89 97 99 31 31   Credit rating   AA AA A A AA AAA BB BB   Credit limit (kDKK)   2,717.7 3,189.9 1,832.5 5,190.7 8,569.6 9,180.2 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   4,893 4,904 4,893 5,574 5,134 5,642 0.0 0.0   EBITDA   4,893 4,904 4,893 5,574 5,134 5,642 0.0 0.0   EBIT   4,893 4,904 45,035 34,030 31,574 18,466 0.0 0.0   Pre-tax profit (PTP)   4,520.0 4,558.0 44,017.0 33,083.0 29,705.1 14,121.4 0.0 0.0   Net earnings   3,525.0 3,555.0 34,277.0 25,804.8 23,074.4 10,386.8 0.0 0.0   Pre-tax profit without non-rec. items   4,520 4,558 44,017 33,083 29,705 14,121 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   55,403 55,403 95,545 124,000 150,560 166,630 0.0 0.0   Shareholders equity total   24,328 27,883 26,141 51,195 72,635 83,021 76,421 76,421   Interest-bearing liabilities   24,769 22,697 53,541 49,042 53,500 53,061 0.0 0.0   Balance sheet total (assets)   56,360 58,560 97,015 124,610 157,144 169,634 76,421 76,421   Net Debt   23,888 19,620 53,190 48,432 49,284 51,878 -76,421 -76,421     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   4,893 4,904 4,893 5,574 5,134 5,642 0.0 0.0   Gross profit growth   0.5% 0.2% -0.2% 13.9% -7.9% 9.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   56,360 58,560 97,015 124,610 157,144 169,634 76,421 76,421   Balance sheet change%   0.6% 3.9% 65.7% 28.4% 26.1% 7.9% -54.9% 0.0%   Added value   4,893.0 4,904.0 45,035.0 34,029.5 31,574.0 18,465.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 40,142 28,455 26,560 16,070 -166,630 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 5.0 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 (%)   100.0% 100.0% 920.4% 610.5% 615.0% 327.3% 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 %   8.7% 8.5% 57.9% 30.7% 23.2% 11.9% 0.0% 0.0%   ROI %   8.8% 8.6% 58.4% 31.0% 23.4% 12.1% 0.0% 0.0%   ROE %   15.6% 13.6% 126.9% 66.7% 37.3% 13.3% 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 %   43.2% 47.6% 26.9% 41.1% 46.2% 48.9% 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, %   488.2% 400.1% 1,087.1% 868.8% 960.0% 919.5% 0.0% 0.0%   Gearing %   101.8% 81.4% 204.8% 95.8% 73.7% 63.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.5% 2.7% 1.8% 5.7% 10.1% 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   0.4 4.8 0.3 0.5 0.8 0.4 0.0 0.0   Current Ratio   0.4 4.8 0.3 0.5 0.8 0.4 0.0 0.0   Cash and cash equivalent   881.0 3,077.0 351.0 610.1 4,215.5 1,182.8 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   -1,456.0 2,503.0 -3,798.0 -545.8 -1,478.1 -3,470.9 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0