Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ZENTROPA ENTERTAINMENTS3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.9% 4.0% 5.3% 2.8% 6.6% 10.7% 18.8% 18.8%   Credit score (0-100)   36 49 41 59 35 23 7 7   Credit rating   BBB BBB BBB BBB BBB BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   39,977 71,164 42,092 173,845 55,931 146,424 0.0 0.0   EBITDA   39,977 71,164 42,092 173,845 55,931 146,424 0.0 0.0   EBIT   -3,999 10,396 8,433 5,536 -886 -12,451 0.0 0.0   Pre-tax profit (PTP)   -4,143.0 10,113.0 8,383.0 5,859.0 -1,650.0 -12,673.0 0.0 0.0   Net earnings   -3,232.0 7,888.0 6,398.0 4,570.0 -1,289.0 -9,885.0 0.0 0.0   Pre-tax profit without non-rec. items   -4,143 10,113 8,383 5,859 -1,650 -12,673 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,706 12,594 13,993 6,563 1,274 -8,611 -14,472 -14,472   Interest-bearing liabilities   19,385 10,707 8,226 63,408 25,764 8,092 14,472 14,472   Balance sheet total (assets)   113,894 71,753 118,865 197,224 166,371 44,766 0.0 0.0   Net Debt   2,331 8,557 7,852 60,901 23,425 6,958 14,472 14,472     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   39,977 71,164 42,092 173,845 55,931 146,424 0.0 0.0   Gross profit growth   212.2% 78.0% -40.9% 313.0% -67.8% 161.8% -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)   113,894 71,753 118,865 197,224 166,371 44,766 0 0   Balance sheet change%   69.4% -37.0% 65.7% 65.9% -15.6% -73.1% -100.0% 0.0%   Added value   39,977.0 71,164.0 42,092.0 173,845.0 167,423.0 146,424.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -35,634 -79,105 13,186 -143,801 -36,353 -273,395 -27,334 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -10.0% 14.6% 20.0% 3.2% -1.6% -8.5% 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 %   -4.4% 11.2% 8.9% 3.9% -0.2% -11.2% 0.0% 0.0%   ROI %   -15.7% 34.9% 27.6% 10.8% -0.5% -41.1% 0.0% 0.0%   ROE %   -74.1% 91.2% 48.1% 44.5% -32.9% -42.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   7.4% 24.6% 15.3% 3.7% 1.1% -27.6% -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, %   5.8% 12.0% 18.7% 35.0% 41.9% 4.8% 0.0% 0.0%   Gearing %   411.9% 85.0% 58.8% 966.1% 2,022.3% -94.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 2.0% 0.6% 0.6% 3.0% 2.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.3 1.0 0.3 0.5 0.2 0.9 0.0 0.0   Current Ratio   0.5 0.5 0.2 0.4 0.2 0.4 0.0 0.0   Cash and cash equivalent   17,054.0 2,150.0 374.0 2,507.0 2,339.0 1,134.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -39,231.0 -20,360.0 -69,275.0 -102,482.0 -128,485.0 -23,245.0 -7,236.0 -7,236.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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