Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Paintball Parken 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% 1.5% 1.5%   Bankruptcy risk   29.3% 12.7% 13.2% 10.0% 6.9% 4.7% 13.8% 13.4%   Credit score (0-100)   2 19 17 23 34 45 16 17   Credit rating   C BB BB BB BBB BBB BB 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)  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   0.0 -89.8 -46.2 227 463 339 0.0 0.0   EBITDA   0.0 -242 -196 6.2 159 116 0.0 0.0   EBIT   0.0 -246 -196 6.2 159 116 0.0 0.0   Pre-tax profit (PTP)   0.0 -245.8 -198.9 5.6 157.9 115.4 0.0 0.0   Net earnings   0.0 -245.8 -198.9 4.2 157.9 89.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -246 -199 5.6 158 115 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 7.4 25.3 25.3 25.3 25.3 0.0 0.0   Shareholders equity total   0.0 -21.1 -220 -238 -80.3 9.2 -40.8 -40.8   Interest-bearing liabilities   0.0 364 568 659 644 505 116 116   Balance sheet total (assets)   0.0 632 818 708 944 1,021 75.7 75.7   Net Debt   0.0 303 406 449 369 250 116 116     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   0.0 -89.8 -46.2 227 463 339 0.0 0.0   Gross profit growth   -100.0% 0.0% 48.5% 0.0% 104.2% -26.7% -100.0% 0.0%   Employees   4 1 0 1 1 1 0 0   Employee growth %   0.0% -75.0% -100.0% 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)   0 632 818 708 944 1,021 76 76   Balance sheet change%   -100.0% 0.0% 29.3% -13.5% 33.3% 8.2% -92.6% 0.0%   Added value   0.0 -241.5 -196.5 6.2 158.8 115.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -108 79 18 0 0 0 -25 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 2.0 3.0 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 (%)   0.0% 273.7% 425.2% 2.7% 34.3% 34.1% 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 %   0.0% -37.6% -23.2% 0.6% 16.1% 11.3% 0.0% 0.0%   ROI %   0.0% -67.4% -42.1% 1.0% 24.4% 20.0% 0.0% 0.0%   ROE %   0.0% -38.9% -27.4% 0.5% 19.1% 18.8% 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 %   0.0% -3.2% -21.2% -25.2% -7.8% 0.9% -35.0% -35.0%   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, %   0.0% -125.3% -206.8% 7,286.4% 232.1% 215.7% 0.0% 0.0%   Gearing %   0.0% -1,729.8% -258.2% -276.8% -802.1% 5,461.5% -285.7% -285.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.1% 0.5% 0.1% 0.1% 0.1% 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   0.0 0.6 0.6 0.5 0.7 0.8 0.0 0.0   Current Ratio   0.0 0.6 0.6 0.5 0.7 0.8 0.0 0.0   Cash and cash equivalent   0.0 61.8 161.8 210.6 275.5 255.1 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   0.0 -250.1 -452.5 -475.9 -322.2 -232.6 -58.2 -58.2   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 -242 0 6 159 116 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -242 0 6 159 116 0 0   EBIT / employee   0 -246 0 6 159 116 0 0   Net earnings / employee   0 -246 0 4 158 90 0 0