Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

REKLAME & FOLIE DANMARK 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  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% 1.9% 1.9%   Bankruptcy risk   1.1% 1.0% 1.3% 1.2% 1.7% 1.5% 16.9% 16.7%   Credit score (0-100)   86 87 79 80 72 74 10 10   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   148.7 -672.4 -138.3 -203.1 -8.5 -28.7 -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   3,373 3,807 3,339 3,667 2,702 2,502 0.0 0.0   EBITDA   1,865 2,234 1,742 1,954 1,160 1,219 0.0 0.0   EBIT   1,865 2,121 1,629 1,677 983 1,106 0.0 0.0   Pre-tax profit (PTP)   1,759.0 1,717.8 1,361.7 1,493.1 770.1 800.0 0.0 0.0   Net earnings   1,372.0 1,313.0 1,022.5 1,161.6 531.6 589.3 0.0 0.0   Pre-tax profit without non-rec. items   1,759 1,718 1,362 1,493 779 800 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   0.0 5,057 4,944 4,832 4,719 4,606 0.0 0.0   Shareholders equity total   2,657 -13,897 -12,874 -11,712 -11,185 -10,596 -10,721 -10,721   Interest-bearing liabilities   3,305 23,779 21,920 21,268 20,997 20,628 10,721 10,721   Balance sheet total (assets)   7,251 11,256 10,961 11,260 11,408 11,301 0.0 0.0   Net Debt   3,288 23,716 21,777 20,931 20,105 19,936 10,721 10,721     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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   3,373 3,807 3,339 3,667 2,702 2,502 0.0 0.0   Gross profit growth   19.5% 12.9% -12.3% 9.8% -26.3% -7.4% -100.0% 0.0%   Employees   0 0 0 0 0 4 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)   7,251 11,256 10,961 11,260 11,408 11,301 0 0   Balance sheet change%   -5.4% 55.2% -2.6% 2.7% 1.3% -0.9% -100.0% 0.0%   Added value   1,864.9 2,233.6 1,741.6 1,954.2 1,260.0 1,218.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 4,944 -226 -390 -289 -226 -4,606 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 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% 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 (%)   55.3% 55.7% 48.8% 45.7% 36.4% 44.2% 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 %   25.4% 11.7% 6.3% 7.0% 4.3% 5.0% 0.0% 0.0%   ROI %   30.7% 12.7% 6.7% 7.6% 4.7% 5.3% 0.0% 0.0%   ROE %   56.2% 18.9% 9.2% 10.5% 4.7% 5.2% 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 %   36.6% 44.8% 47.5% 49.2% 47.7% 42.5% -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, %   176.3% 1,061.8% 1,250.4% 1,071.1% 1,733.8% 1,635.6% 0.0% 0.0%   Gearing %   124.4% -171.1% -170.3% -181.6% -187.7% -194.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 1.3% 0.8% 0.7% 1.0% 1.5% 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   0.9 0.4 0.7 0.7 0.7 0.5 0.0 0.0   Current Ratio   1.5 1.0 1.4 1.4 1.4 1.3 0.0 0.0   Cash and cash equivalent   17.6 63.3 142.7 337.8 892.6 692.6 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   2,356.4 -26.0 1,603.0 1,964.7 1,957.0 1,399.5 -5,360.3 -5,360.3   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   0 0 0 0 0 305 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 305 0 0   EBIT / employee   0 0 0 0 0 276 0 0   Net earnings / employee   0 0 0 0 0 147 0 0