Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Buhl Entertainment Show 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.4%   Bankruptcy risk   24.8% 18.9% 13.4% 13.5% 5.0% 3.5% 18.9% 16.1%   Credit score (0-100)   4 8 18 16 42 53 6 11   Credit rating   B B BB BB BBB BBB B BB   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -107 -72.5 381 28.9 524 1,472 0.0 0.0   EBITDA   1,001 -72.5 349 28.9 293 382 0.0 0.0   EBIT   641 -72.5 344 28.9 293 382 0.0 0.0   Pre-tax profit (PTP)   -65.0 -76.1 330.5 27.0 280.8 370.0 0.0 0.0   Net earnings   -143.0 -76.1 295.9 20.9 217.2 284.8 0.0 0.0   Pre-tax profit without non-rec. items   634 -76.1 331 27.0 281 370 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 30.0 0.0 0.0   Shareholders equity total   144 68.3 364 385 602 487 237 237   Interest-bearing liabilities   569 12.7 44.8 16.8 36.4 667 0.0 0.0   Balance sheet total (assets)   231 144 673 643 1,218 2,026 237 237   Net Debt   565 10.8 -61.0 16.7 17.5 665 -237 -237     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -107 -72.5 381 28.9 524 1,472 0.0 0.0   Gross profit growth   0.0% 32.4% 0.0% -92.4% 1,709.2% 181.2% -100.0% 0.0%   Employees   1 0 0 1 1 1 0 0   Employee growth %   -66.7% -100.0% 0.0% 0.0% 0.0% 0.0% -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)   231 144 673 643 1,218 2,026 237 237   Balance sheet change%   -63.8% -37.8% 368.9% -4.5% 89.5% 66.4% -88.3% 0.0%   Added value   1,001.2 -72.5 349.0 28.9 293.1 381.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -600 0 -5 0 0 30 -30 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -597.2% 100.0% 90.3% 100.0% 56.0% 25.9% 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 %   80.8% -38.8% 88.0% 4.4% 31.5% 23.5% 0.0% 0.0%   ROI %   122.0% -57.5% 146.6% 7.1% 56.3% 42.6% 0.0% 0.0%   ROE %   -36.6% -71.6% 136.8% 5.6% 44.0% 52.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   11.0% 47.6% 54.1% 59.9% 55.4% 24.0% 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, %   56.4% -14.9% -17.5% 57.7% 6.0% 174.0% 0.0% 0.0%   Gearing %   393.8% 18.6% 12.3% 4.4% 6.0% 136.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.9% 1.2% 99.9% 6.3% 46.4% 3.4% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   2.7 1.9 2.2 2.5 2.5 1.3 0.0 0.0   Current Ratio   2.7 1.9 2.2 2.5 2.0 1.3 0.0 0.0   Cash and cash equivalent   3.8 1.9 105.8 0.0 18.9 2.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   144.4 68.3 364.2 385.1 602.3 457.1 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,001 0 0 29 293 382 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,001 0 0 29 293 382 0 0   EBIT / employee   641 0 0 29 293 382 0 0   Net earnings / employee   -143 0 0 21 217 285 0 0