Escape Zone Aps

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  6.2% 3.5% 4.7% 4.0% 3.6%  
Credit score (0-100)  39 53 44 49 51  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Gross profit  721 1,074 684 727 747  
EBITDA  261 394 49.1 85.4 503  
EBIT  206 327 -16.3 85.4 503  
Pre-tax profit (PTP)  206.0 321.2 -19.3 81.0 515.7  
Net earnings  157.5 249.2 -15.6 62.4 400.2  
Pre-tax profit without non-rec. items  206 321 -19.3 81.0 516  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Tangible assets total  100 65.3 0.0 0.0 0.0  
Shareholders equity total  207 457 441 504 904  
Interest-bearing liabilities  0.0 53.5 41.5 0.0 0.0  
Balance sheet total (assets)  418 1,000 1,056 879 1,318  

Net Debt  -133 -773 -545 -402 -18.0  
 
See the entire balance sheet

Volume 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  721 1,074 684 727 747  
Gross profit growth  0.0% 48.9% -36.3% 6.3% 2.8%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  418 1,000 1,056 879 1,318  
Balance sheet change%  0.0% 139.2% 5.7% -16.8% 49.9%  
Added value  260.7 394.3 49.1 150.7 502.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  46 -102 -131 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 -1.0 1.0 2.0  

Profitability 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  28.6% 30.5% -2.4% 11.7% 67.3%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  49.3% 46.1% -1.3% 8.8% 47.0%  
ROI %  99.3% 91.1% -2.8% 17.3% 73.3%  
ROE %  75.9% 75.0% -3.5% 13.2% 56.9%  

Solidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Equity ratio %  49.6% 45.7% 41.8% 57.3% 68.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -51.0% -196.0% -1,111.2% -470.2% -3.6%  
Gearing %  0.0% 11.7% 9.4% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 21.9% 11.5% 21.4% 0.0%  

Liquidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Quick Ratio  1.0 1.6 1.6 2.2 4.0  
Current Ratio  1.0 1.6 1.6 2.2 4.0  
Cash and cash equivalent  132.9 826.2 586.6 401.5 18.0  

Capital use efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -4.2 313.9 363.6 436.2 932.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Net sales / employee  0 0 0 0 0  
Added value / employee  261 394 49 151 503  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  261 394 49 85 503  
EBIT / employee  206 327 -16 85 503  
Net earnings / employee  157 249 -16 62 400