Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eventim Scandinavia A/S 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% 2.7% 2.7%   Bankruptcy risk   3.1% 2.6% 1.2% 2.0% 2.6% 3.4% 8.5% 8.5%   Credit score (0-100)   58 63 82 68 61 53 29 29   Credit rating   BBB BBB A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 736.0 4.7 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   -26.0 -188 -10.0 -234 -209 -166 0.0 0.0   EBITDA   -26.0 -188 -10.0 -234 -209 -166 0.0 0.0   EBIT   -26.0 -188 -10.0 -234 -209 -166 0.0 0.0   Pre-tax profit (PTP)   -18,015.0 -13,349.0 679.0 -793.0 -7,180.0 -12,279.0 0.0 0.0   Net earnings   -18,015.0 -13,349.0 679.0 -793.0 -7,180.0 -12,279.0 0.0 0.0   Pre-tax profit without non-rec. items   -35,664 -26,653 679 -793 -7,180 -12,279 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   39,074 25,725 26,404 25,612 18,432 6,153 5,644 5,644   Interest-bearing liabilities   38,587 41,741 45,651 52,773 59,085 67,322 0.0 0.0   Balance sheet total (assets)   77,682 67,592 72,194 78,749 77,809 74,253 5,644 5,644   Net Debt   -3,732 10,381 45,164 49,083 55,649 65,107 -5,644 -5,644     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   -26.0 -188 -10.0 -234 -209 -166 0.0 0.0   Gross profit growth   25.7% -623.1% 94.7% -2,240.0% 10.7% 20.6% 0.0% 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)   77,682 67,592 72,194 78,749 77,809 74,253 5,644 5,644   Balance sheet change%   -8.1% -13.0% 6.8% 9.1% -1.2% -4.6% -92.4% 0.0%   Added value   -26.0 -188.0 -10.0 -234.0 -209.0 -166.0 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   -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% 100.0% 100.0% 100.0% 100.0% 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 %   21.9% 18.9% 1.8% -0.3% -0.3% 0.0% 0.0% 0.0%   ROI %   -21.7% -17.8% 1.8% -0.3% -0.3% 0.0% 0.0% 0.0%   ROE %   -49.9% -41.2% 2.6% -3.0% -32.6% -99.9% 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 %   50.3% 38.1% 36.6% 32.5% 23.7% 8.3% 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, %   14,353.8% -5,521.8% -451,640.0% -20,975.6% -26,626.3% -39,221.1% 0.0% 0.0%   Gearing %   98.8% 162.3% 172.9% 206.0% 320.6% 1,094.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   40.2% 34.3% 1.3% 1.1% 12.5% 19.4% 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   1.1 0.7 0.0 0.1 0.1 0.1 0.0 0.0   Current Ratio   1.1 0.7 0.0 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   42,319.0 31,360.0 487.0 3,690.0 3,436.0 2,215.0 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 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   3,711.0 -10,507.0 -45,280.0 -49,394.0 -54,756.0 -64,032.0 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