Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANJA MEDIA 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  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   1.9% 4.1% 3.1% 3.4% 5.4% 4.4% 19.0% 18.7%   Credit score (0-100)   71 49 55 53 41 47 7 7   Credit rating   A BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.1 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)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   761 524 559 384 438 396 0.0 0.0   EBITDA   241 127 163 108 79.5 39.5 0.0 0.0   EBIT   172 40.1 99.5 75.4 55.4 39.5 0.0 0.0   Pre-tax profit (PTP)   168.4 37.5 96.4 75.4 55.4 40.0 0.0 0.0   Net earnings   138.8 28.8 66.1 58.7 42.5 27.2 0.0 0.0   Pre-tax profit without non-rec. items   168 37.5 96.4 75.4 55.4 40.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   259 204 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   266 157 194 187 168 153 0.5 0.5   Interest-bearing liabilities   156 93.3 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   718 450 403 325 324 302 0.5 0.5   Net Debt   -63.3 10.5 -253 -178 -88.6 -175 -0.5 -0.5     See the entire balance sheet 1000.0 Volume  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e 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   761 524 559 384 438 396 0.0 0.0   Gross profit growth   1.9% -31.1% 6.6% -31.4% 14.3% -9.7% -100.0% 0.0%   Employees   1 1 1 1 1 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)   718 450 403 325 324 302 1 1   Balance sheet change%   26.6% -37.4% -10.3% -19.4% -0.2% -6.9% -99.8% 0.0%   Added value   240.6 126.8 163.4 107.5 87.5 39.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   133 -173 -300 -64 -48 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e 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 (%)   22.5% 7.7% 17.8% 19.6% 12.6% 10.0% 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 %   26.7% 6.9% 23.3% 20.7% 17.0% 12.8% 0.0% 0.0%   ROI %   49.4% 11.7% 43.5% 38.5% 30.7% 24.9% 0.0% 0.0%   ROE %   52.6% 13.6% 37.7% 30.8% 24.0% 17.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   37.1% 34.9% 48.1% 57.4% 51.9% 50.5% 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, %   -26.3% 8.3% -154.6% -166.0% -111.4% -442.7% 0.0% 0.0%   Gearing %   58.7% 59.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 2.1% 6.6% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   0.8 0.5 1.7 2.3 2.1 2.0 0.0 0.0   Current Ratio   0.8 0.5 1.7 2.3 2.1 2.0 0.0 0.0   Cash and cash equivalent   219.4 82.8 252.7 178.5 88.6 174.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e 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   -106.1 -128.5 143.2 168.0 168.3 152.5 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  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   241 127 163 108 88 39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   241 127 163 108 79 39 0 0   EBIT / employee   172 40 99 75 55 39 0 0   Net earnings / employee   139 29 66 59 43 27 0 0