Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eidnes Studios ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 2.5%   Bankruptcy risk   2.5% 1.9% 1.2% 1.5% 0.7% 4.1% 10.8% 12.3%   Credit score (0-100)   65 71 81 73 94 42 5 4   Credit rating   BBB BBB BBB BBB A BB B B   Credit limit (kDKK)   0.0 0.8 89.5 8.5 484.8 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   917 887 1,950 1,257 2,950 576 0.0 0.0   EBITDA   858 823 1,721 354 1,443 -62.0 0.0 0.0   EBIT   751 610 1,461 70.8 1,093 -373 0.0 0.0   Pre-tax profit (PTP)   744.7 602.2 1,411.1 115.8 1,202.5 -455.0 0.0 0.0   Net earnings   649.7 464.3 1,086.1 97.1 951.7 -408.3 0.0 0.0   Pre-tax profit without non-rec. items   745 602 1,411 116 1,202 -455 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   490 1,546 1,377 1,763 1,535 1,224 0.0 0.0   Shareholders equity total   1,355 1,711 2,687 2,727 3,622 3,096 2,849 2,849   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,728 2,536 4,137 3,593 4,831 3,504 2,849 2,849   Net Debt   -1,075 -515 -1,075 -204 -1,261 -90.5 -2,849 -2,849     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   917 887 1,950 1,257 2,950 576 0.0 0.0   Gross profit growth   8,378.1% -3.2% 119.7% -35.6% 134.8% -80.5% -100.0% 0.0%   Employees   1 1 1 2 3 1 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 50.0% -66.7% -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)   1,728 2,536 4,137 3,593 4,831 3,504 2,849 2,849   Balance sheet change%   68.8% 46.8% 63.1% -13.2% 34.5% -27.5% -18.7% 0.0%   Added value   858.4 823.2 1,721.1 354.1 1,376.3 -62.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -144 844 -430 103 -578 -622 -1,224 0   Net sales trend   -1.0 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  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 (%)   81.9% 68.7% 74.9% 5.6% 37.1% -64.8% 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 %   54.6% 28.6% 42.8% 3.4% 28.9% -10.8% 0.0% 0.0%   ROI %   68.5% 38.9% 63.7% 4.8% 37.8% -13.3% 0.0% 0.0%   ROE %   60.0% 30.3% 49.4% 3.6% 30.0% -12.2% 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 %   78.4% 67.5% 64.9% 75.9% 75.0% 88.4% 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, %   -125.2% -62.5% -62.5% -57.6% -87.4% 146.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   3.5 1.1 1.9 2.1 2.7 5.4 0.0 0.0   Current Ratio   3.5 1.1 1.9 2.1 2.7 5.4 0.0 0.0   Cash and cash equivalent   1,074.6 514.9 1,074.9 204.0 1,261.5 90.5 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   859.4 116.2 1,278.6 916.5 1,927.9 1,807.7 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  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   858 823 1,721 177 459 -62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   858 823 1,721 177 481 -62 0 0   EBIT / employee   751 610 1,461 35 364 -373 0 0   Net earnings / employee   650 464 1,086 49 317 -408 0 0