Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANNIBAL MEDIA GROUP 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.2% 0.4% 0.5% 0.5% 0.7% 0.7% 7.9% 7.7%   Credit score (0-100)   85 99 99 98 96 93 31 32   Credit rating   A AAA AA AA AA AA BB BB   Credit limit (kDKK)   1,709.7 7,539.0 8,049.7 8,906.1 9,392.2 9,271.4 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 9,948 7,859 6,835 0 0 0 0   Gross profit   -285 11,961 6,957 5,587 4,154 2,033 0.0 0.0   EBITDA   -3,861 8,311 4,520 3,728 8,709 6,884 0.0 0.0   EBIT   -3,866 8,304 4,520 3,728 8,709 6,884 0.0 0.0   Pre-tax profit (PTP)   2,036.2 8,899.3 5,494.6 9,099.3 8,282.2 3,096.5 0.0 0.0   Net earnings   3,065.5 9,173.1 6,270.5 9,608.7 7,929.0 3,050.0 0.0 0.0   Pre-tax profit without non-rec. items   2,036 8,899 5,495 9,099 8,282 3,096 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   2,100 2,093 2,093 2,093 2,093 2,093 0.0 0.0   Shareholders equity total   58,343 67,590 73,986 83,482 91,297 94,229 82,504 82,504   Interest-bearing liabilities   64.3 13,463 13,369 12,279 12,006 11,891 0.0 0.0   Balance sheet total (assets)   72,220 82,356 89,247 98,028 105,791 108,481 82,504 82,504   Net Debt   -10,322 7,951 3,525 1,818 2,505 120 -82,504 -82,504     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 9,948 7,859 6,835 0 0 0 0   Net sales growth   0.0% 0.0% -21.0% -13.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   -285 11,961 6,957 5,587 4,154 2,033 0.0 0.0   Gross profit growth   0.0% 0.0% -41.8% -19.7% -25.6% -51.1% -100.0% 0.0%   Employees   2 1 2 1 1 1 0 0   Employee growth %   0.0% -50.0% 100.0% -50.0% 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)   72,220 82,356 89,247 98,028 105,791 108,481 82,504 82,504   Balance sheet change%   4.5% 14.0% 8.4% 9.8% 7.9% 2.5% -23.9% 0.0%   Added value   -3,861.1 8,310.8 4,519.5 3,728.0 8,708.8 6,883.7 0.0 0.0   Added value %   0.0% 83.5% 57.5% 54.5% 0.0% 0.0% 0.0% 0.0%   Investments   -9 -14 0 0 0 0 -2,093 0   Net sales trend   0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 5.0 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% 83.5% 57.5% 54.5% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 83.5% 57.5% 54.5% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   1,358.3% 69.4% 65.0% 66.7% 209.6% 338.6% 0.0% 0.0%   Net Earnings %   0.0% 92.2% 79.8% 140.6% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 92.3% 79.8% 140.6% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 89.5% 69.9% 133.1% 0.0% 0.0% 0.0% 0.0%   ROA %   4.0% 12.7% 7.7% 10.5% 9.4% 8.2% 0.0% 0.0%   ROI %   4.9% 14.0% 7.8% 10.8% 9.6% 8.4% 0.0% 0.0%   ROE %   5.4% 14.6% 8.9% 12.2% 9.1% 3.3% 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 %   80.8% 82.1% 82.9% 85.2% 86.3% 86.9% 100.0% 100.0%   Relative indebtedness %   0.0% 146.7% 191.9% 210.2% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 91.3% 66.7% 57.2% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   267.3% 95.7% 78.0% 48.8% 28.8% 1.7% 0.0% 0.0%   Gearing %   0.1% 19.9% 18.1% 14.7% 13.2% 12.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,601.9% 13.6% 8.0% 6.0% 10.3% 47.8% 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   3.1 2.8 3.2 3.6 3.9 26.0 0.0 0.0   Current Ratio   3.1 2.8 3.2 3.6 3.9 26.0 0.0 0.0   Cash and cash equivalent   10,386.2 5,512.0 9,844.4 10,460.6 9,500.5 11,770.8 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 4.1 5.2 6.8 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 46.9 29.3 21.4 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 417.4% 612.3% 748.4% 0.0% 0.0% 0.0% 0.0%   Net working capital   21,276.3 26,037.7 32,171.9 35,599.3 40,291.3 57,363.4 0.0 0.0   Net working capital %   0.0% 261.7% 409.3% 520.9% 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 9,948 3,930 6,835 0 0 0 0   Added value / employee   -1,931 8,311 2,260 3,728 8,709 6,884 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,931 8,311 2,260 3,728 8,709 6,884 0 0   EBIT / employee   -1,933 8,304 2,260 3,728 8,709 6,884 0 0   Net earnings / employee   1,533 9,173 3,135 9,609 7,929 3,050 0 0