Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Klassik Studio 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% 2.3% 2.3%   Bankruptcy risk   12.8% 6.2% 6.3% 5.6% 6.1% 4.1% 18.2% 18.0%   Credit score (0-100)   19 39 37 39 38 48 8 8   Credit rating   BB BBB BBB BBB BBB BBB B B   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   -468 759 994 702 481 275 0.0 0.0   EBITDA   -854 167 258 392 307 163 0.0 0.0   EBIT   -854 167 217 344 259 116 0.0 0.0   Pre-tax profit (PTP)   -923.8 10.0 40.1 191.2 154.8 18.3 0.0 0.0   Net earnings   -682.1 4.7 29.6 151.3 126.0 14.1 0.0 0.0   Pre-tax profit without non-rec. items   -924 10.0 40.1 191 155 18.3 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 24.3 16.0 7.6 0.0 0.0 0.0   Shareholders equity total   -877 -872 -842 -691 -565 -301 -381 -381   Interest-bearing liabilities   2,234 3,116 2,667 2,211 1,853 1,117 381 381   Balance sheet total (assets)   1,441 2,590 2,444 2,046 1,806 911 0.0 0.0   Net Debt   2,233 3,101 2,664 2,210 1,849 1,081 381 381     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   -468 759 994 702 481 275 0.0 0.0   Gross profit growth   -1,634.0% 0.0% 31.0% -29.5% -31.5% -42.8% -100.0% 0.0%   Employees   1 2 2 2 0 2 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% -100.0% 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)   1,441 2,590 2,444 2,046 1,806 911 0 0   Balance sheet change%   710.3% 79.7% -5.6% -16.3% -11.7% -49.6% -100.0% 0.0%   Added value   -853.9 167.1 257.6 392.4 306.9 163.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 68 74 -96 -96 -94 -40 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 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 (%)   182.3% 22.0% 21.8% 49.1% 53.9% 42.2% 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 %   -63.6% 5.5% 6.5% 12.0% 10.7% 7.4% 0.0% 0.0%   ROI %   -66.0% 5.9% 7.5% 14.6% 13.1% 8.6% 0.0% 0.0%   ROE %   -84.3% 0.2% 1.2% 6.7% 6.5% 1.0% 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 %   -38.3% -25.4% -25.6% -25.2% -23.8% -24.8% -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, %   -261.4% 1,855.6% 1,034.5% 563.2% 602.6% 662.8% 0.0% 0.0%   Gearing %   -254.8% -357.4% -316.6% -319.9% -327.9% -371.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 5.6% 6.2% 7.0% 5.8% 7.7% 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   0.1 0.2 0.2 0.2 0.4 0.3 0.0 0.0   Current Ratio   0.6 0.7 0.7 0.7 0.7 0.8 0.0 0.0   Cash and cash equivalent   1.6 15.0 3.0 1.0 3.7 35.4 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   -876.8 -915.7 -985.7 -786.5 -592.2 -289.8 -190.5 -190.5   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   -854 84 129 196 0 82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -854 84 129 196 0 82 0 0   EBIT / employee   -854 84 109 172 0 58 0 0   Net earnings / employee   -682 2 15 76 0 7 0 0