Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EURO PLAY ApS

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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   1.0% 1.2% 0.9% 0.8% 1.3% 0.6% 11.2% 11.0%   Credit score (0-100)   88 82 87 92 80 96 4 5   Credit rating   A BBB A A BBB A B B   Credit limit (kDKK)   356.3 135.3 838.6 1,117.9 131.9 1,553.1 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   4,146 3,968 7,229 6,991 4,517 7,375 0.0 0.0   EBITDA   2,061 2,031 5,058 4,637 2,266 4,827 0.0 0.0   EBIT   2,011 1,981 5,008 4,587 2,259 4,813 0.0 0.0   Pre-tax profit (PTP)   1,824.3 1,847.4 4,830.7 4,370.8 1,948.8 4,485.4 0.0 0.0   Net earnings   1,410.3 1,430.2 3,751.5 3,375.9 1,516.7 3,493.7 0.0 0.0   Pre-tax profit without non-rec. items   1,824 1,847 4,831 4,371 1,949 4,485 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   36.2 29.2 22.2 15.2 8.2 44.2 0.0 0.0   Shareholders equity total   4,312 5,142 7,894 9,270 7,787 11,280 9,093 9,093   Interest-bearing liabilities   58.8 293 2,410 3,931 10,778 8,588 0.0 0.0   Balance sheet total (assets)   8,694 10,622 16,106 19,384 21,210 23,360 9,093 9,093   Net Debt   -193 214 -655 3,849 10,618 5,558 -9,093 -9,093     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   4,146 3,968 7,229 6,991 4,517 7,375 0.0 0.0   Gross profit growth   22.5% -4.3% 82.2% -3.3% -35.4% 63.3% -100.0% 0.0%   Employees   4 3 4 4 4 4 0 0   Employee growth %   0.0% -25.0% 33.3% 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)   8,694 10,622 16,106 19,384 21,210 23,360 9,093 9,093   Balance sheet change%   12.4% 22.2% 51.6% 20.4% 9.4% 10.1% -61.1% 0.0%   Added value   2,061.3 2,031.0 5,058.0 4,636.9 2,309.5 4,826.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -100 -100 -100 -100 -14 22 -44 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 (%)   48.5% 49.9% 69.3% 65.6% 50.0% 65.3% 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 %   24.5% 20.5% 37.5% 25.9% 11.1% 21.8% 0.0% 0.0%   ROI %   43.0% 39.6% 61.4% 38.4% 14.2% 25.2% 0.0% 0.0%   ROE %   36.6% 30.3% 57.6% 39.3% 17.8% 36.6% 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 %   49.6% 48.4% 49.0% 47.8% 36.7% 48.3% 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, %   -9.3% 10.6% -13.0% 83.0% 468.5% 115.2% 0.0% 0.0%   Gearing %   1.4% 5.7% 30.5% 42.4% 138.4% 76.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   24.0% 77.2% 13.2% 7.0% 4.2% 3.8% 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   0.5 0.7 1.0 0.7 0.4 0.8 0.0 0.0   Current Ratio   2.0 2.0 2.1 1.9 1.6 1.9 0.0 0.0   Cash and cash equivalent   251.5 78.9 3,065.3 82.1 159.9 3,029.6 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   4,176.0 5,208.8 8,223.5 9,170.6 7,646.5 11,103.4 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   515 677 1,264 1,159 577 1,207 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   515 677 1,264 1,159 567 1,207 0 0   EBIT / employee   503 660 1,252 1,147 565 1,203 0 0   Net earnings / employee   353 477 938 844 379 873 0 0