Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAGNUS EKSTRØM FOTOGRAFI 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   3.5% 3.3% 1.8% 1.5% 1.5% 2.7% 13.7% 13.5%   Credit score (0-100)   55 56 70 75 77 55 3 3   Credit rating   BB BB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.5 6.7 8.6 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   581 681 868 961 1,086 539 0.0 0.0   EBITDA   15.5 165 227 302 263 -25.0 0.0 0.0   EBIT   9.7 161 216 290 251 -37.0 0.0 0.0   Pre-tax profit (PTP)   -7.9 141.5 195.7 262.4 278.7 -3.6 0.0 0.0   Net earnings   -9.9 107.0 151.9 205.1 225.2 -1.0 0.0 0.0   Pre-tax profit without non-rec. items   -7.9 142 196 262 279 -3.6 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   3.9 0.0 134 199 187 175 0.0 0.0   Shareholders equity total   538 591 688 836 1,004 945 703 703   Interest-bearing liabilities   458 618 560 553 341 417 0.0 0.0   Balance sheet total (assets)   1,347 1,829 1,516 1,614 1,602 1,479 703 703   Net Debt   162 299 -390 -81.6 -454 -186 -703 -703     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   581 681 868 961 1,086 539 0.0 0.0   Gross profit growth   -33.3% 17.2% 27.6% 10.6% 13.1% -50.4% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 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)   1,347 1,829 1,516 1,614 1,602 1,479 703 703   Balance sheet change%   2.4% 35.8% -17.1% 6.4% -0.7% -7.6% -52.5% 0.0%   Added value   15.5 165.1 226.8 302.1 263.4 -25.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 -8 123 53 -24 -24 -175 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 -1.0 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 (%)   1.7% 23.7% 24.9% 30.2% 23.1% -6.9% 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 %   0.7% 10.2% 12.9% 19.0% 19.4% 1.7% 0.0% 0.0%   ROI %   1.0% 14.6% 17.6% 22.5% 22.7% 2.0% 0.0% 0.0%   ROE %   -1.7% 19.0% 23.7% 26.9% 24.5% -0.1% 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 %   40.0% 40.0% 47.2% 51.8% 62.7% 63.9% 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, %   1,049.5% 180.9% -172.1% -27.0% -172.3% 742.6% 0.0% 0.0%   Gearing %   85.0% 104.6% 81.4% 66.1% 34.0% 44.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 3.7% 3.4% 6.3% 7.2% 8.0% 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   1.6 2.0 1.8 1.8 2.2 2.3 0.0 0.0   Current Ratio   1.6 1.5 1.7 1.8 2.2 2.3 0.0 0.0   Cash and cash equivalent   295.3 319.5 950.3 634.7 795.1 603.0 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   522.3 579.2 541.9 515.6 643.9 437.6 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   0 0 0 0 0 -25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -25 0 0   EBIT / employee   0 0 0 0 0 -37 0 0   Net earnings / employee   0 0 0 0 0 -1 0 0