Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rosenfeldt Fotografi ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   3.5% 18.1% 1.9% 1.3% 4.2% 1.2% 5.8% 5.7%   Credit score (0-100)   54 9 70 80 48 80 40 40   Credit rating   BBB B A A BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 1.1 61.9 0.0 127.1 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 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 4,916 0 0 0 0 0 0   Gross profit   4,023 -1,538 4,493 3,972 4,660 8,766 0.0 0.0   EBITDA   386 1,436 649 619 -746 2,715 0.0 0.0   EBIT   386 1,434 620 571 -794 2,368 0.0 0.0   Pre-tax profit (PTP)   714.8 2,007.6 1,203.7 1,200.0 -468.3 2,598.0 0.0 0.0   Net earnings   554.3 1,556.7 934.3 913.7 -380.7 2,022.4 0.0 0.0   Pre-tax profit without non-rec. items   715 1,988 1,204 1,200 -468 2,598 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 67.3 117 161 113 305 0.0 0.0   Shareholders equity total   604 287 2,221 2,135 1,254 3,276 2,726 2,726   Interest-bearing liabilities   1,855 0.0 385 153 2,343 1,653 0.0 0.0   Balance sheet total (assets)   4,894 3,066 3,523 3,999 4,531 6,048 2,726 2,726   Net Debt   -965 -1,109 -2,335 -538 1,922 743 -1,766 -1,766     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 4,916 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   4,023 -1,538 4,493 3,972 4,660 8,766 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -11.6% 17.3% 88.1% -100.0% 0.0%   Employees   9 9 0 0 0 18 0 0   Employee growth %   0.0% -0.9% -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)   4,894 3,066 3,523 3,999 4,531 6,048 2,726 2,726   Balance sheet change%   0.0% -37.3% 14.9% 13.5% 13.3% 33.5% -54.9% 0.0%   Added value   386.2 1,436.2 648.6 619.1 -746.1 2,715.4 0.0 0.0   Added value %   0.0% 29.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 65 21 -4 -96 804 -305 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   0.0% 29.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 29.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   9.6% -93.3% 13.8% 14.4% -17.0% 27.0% 0.0% 0.0%   Net Earnings %   0.0% 31.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 31.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 40.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   14.7% 50.8% 37.2% 32.4% -9.5% 50.0% 0.0% 0.0%   ROI %   29.3% 147.2% 84.4% 49.7% -13.8% 62.0% 0.0% 0.0%   ROE %   91.7% 349.4% 74.5% 42.0% -22.5% 89.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   12.3% 9.4% 63.0% 53.4% 27.7% 54.2% 100.0% 100.0%   Relative indebtedness %   0.0% 56.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 33.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -249.8% -77.2% -359.9% -86.8% -257.7% 27.4% 0.0% 0.0%   Gearing %   306.9% 0.0% 17.3% 7.2% 186.9% 50.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 3.8% 10.7% 6.8% 5.0% 2.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.1 1.0 2.5 1.0 0.4 0.6 0.0 0.0   Current Ratio   1.1 1.0 2.5 1.0 0.4 0.6 0.0 0.0   Cash and cash equivalent   2,819.5 1,109.2 2,719.9 690.6 421.0 910.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 65.3 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% 56.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   454.3 21.0 1,947.7 -67.9 -2,067.8 -1,152.9 0.0 0.0   Net working capital %   0.0% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 563 0 0 0 0 0 0   Added value / employee   44 165 0 0 0 151 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   44 165 0 0 0 151 0 0   EBIT / employee   44 164 0 0 0 132 0 0   Net earnings / employee   63 178 0 0 0 112 0 0