Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FOTOGRAFERNE VESTERBRO 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   4.9% 2.9% 4.0% 1.8% 2.1% 3.8% 20.2% 15.5%   Credit score (0-100)   46 60 51 72 66 51 5 13   Credit rating   BBB BBB BBB A A BBB B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.8 0.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   900 1,018 1,113 1,400 1,652 1,283 0.0 0.0   EBITDA   208 229 106 426 371 -54.8 0.0 0.0   EBIT   36.9 125 0.8 304 210 -134 0.0 0.0   Pre-tax profit (PTP)   -41.4 81.0 -89.3 276.6 182.0 -158.3 0.0 0.0   Net earnings   -30.3 66.4 -70.9 210.3 142.0 -124.0 0.0 0.0   Pre-tax profit without non-rec. items   -41.4 81.0 -89.3 277 182 -158 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   1,652 1,575 1,529 1,455 1,381 1,331 0.0 0.0   Shareholders equity total   272 338 267 478 620 267 142 142   Interest-bearing liabilities   1,513 1,447 1,438 1,360 1,282 1,203 0.0 0.0   Balance sheet total (assets)   2,000 2,033 1,986 2,262 2,643 1,906 142 142   Net Debt   1,336 1,202 1,166 810 530 915 -142 -142     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   900 1,018 1,113 1,400 1,652 1,283 0.0 0.0   Gross profit growth   5.6% 13.1% 9.4% 25.7% 18.0% -22.3% -100.0% 0.0%   Employees   3 3 3 3 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 33.3% 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)   2,000 2,033 1,986 2,262 2,643 1,906 142 142   Balance sheet change%   13.2% 1.6% -2.3% 13.9% 16.8% -27.9% -92.6% 0.0%   Added value   36.9 124.8 0.8 303.8 210.4 -134.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -121 -194 -164 -209 -247 -129 -1,331 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   4.1% 12.3% 0.1% 21.7% 12.7% -10.5% 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 %   2.0% 6.2% 0.0% 14.3% 8.6% -5.9% 0.0% 0.0%   ROI %   2.2% 6.8% 0.0% 16.2% 10.4% -7.3% 0.0% 0.0%   ROE %   -10.6% 21.8% -23.4% 56.5% 25.9% -28.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   13.6% 16.6% 13.5% 21.1% 23.4% 14.0% 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, %   643.4% 524.3% 1,099.2% 190.3% 142.9% -1,669.9% 0.0% 0.0%   Gearing %   556.9% 428.1% 538.2% 284.9% 207.0% 451.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 3.0% 6.2% 1.9% 2.1% 1.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.9 1.2 1.1 1.9 1.7 1.1 0.0 0.0   Current Ratio   1.3 1.7 1.5 2.2 2.0 1.5 0.0 0.0   Cash and cash equivalent   177.5 245.7 271.7 550.1 752.0 288.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   67.2 169.9 135.0 434.7 619.4 202.7 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   12 42 0 101 53 -34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   69 76 35 142 93 -14 0 0   EBIT / employee   12 42 0 101 53 -34 0 0   Net earnings / employee   -10 22 -24 70 35 -31 0 0