Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MICHAEL BERG PHOTOGRAPHY 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   7.6% 16.5% 9.1% 7.3% 9.5% 3.6% 14.2% 14.2%   Credit score (0-100)   33 11 27 32 25 52 15 15   Credit rating   BB BB BB BBB BB BBB BB BB   Credit limit (kDKK)   0.0 -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)  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 0 356 0 0 0 0 0   Gross profit   336 -15.7 168 349 366 634 0.0 0.0   EBITDA   22.7 -110 18.9 96.7 0.5 202 0.0 0.0   EBIT   -38.8 -117 10.0 96.7 0.5 202 0.0 0.0   Pre-tax profit (PTP)   -56.9 -143.7 112.5 -23.8 8.0 251.6 0.0 0.0   Net earnings   -108.2 -145.6 110.1 -23.8 8.0 278.5 0.0 0.0   Pre-tax profit without non-rec. items   -56.9 -144 113 -23.8 8.0 252 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   145 8.8 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   170 24.7 135 111 119 398 273 273   Interest-bearing liabilities   8.4 135 6.6 2.0 4.8 4.8 0.0 0.0   Balance sheet total (assets)   303 178 250 234 188 549 273 273   Net Debt   8.4 135 -62.5 -82.7 -74.7 -323 -273 -273     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 0 356 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   336 -15.7 168 349 366 634 0.0 0.0   Gross profit growth   38.6% 0.0% 0.0% 108.3% 4.8% 73.2% -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)   303 178 250 234 188 549 273 273   Balance sheet change%   -50.4% -41.3% 40.6% -6.5% -19.9% 192.9% -50.4% 0.0%   Added value   22.7 -109.7 18.9 96.7 0.5 201.7 0.0 0.0   Added value %   0.0% 0.0% 5.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -91 -143 -18 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 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% 5.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 2.8% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -11.5% 745.1% 6.0% 27.7% 0.1% 31.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 30.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 33.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 31.6% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -8.5% -56.7% 53.8% -8.1% 4.4% 68.7% 0.0% 0.0%   ROI %   -13.5% -80.2% 74.9% -14.9% 7.6% 95.5% 0.0% 0.0%   ROE %   -114.5% -149.3% 138.1% -19.3% 7.0% 107.8% 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 %   56.1% 13.9% 53.9% 47.5% 63.5% 72.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 31.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 11.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   36.9% -123.2% -331.6% -85.5% -15,826.7% -159.9% 0.0% 0.0%   Gearing %   4.9% 546.9% 4.9% 1.8% 4.0% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.4% 10.0% 3.8% 97.1% 38.3% 35.2% 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   0.6 0.7 0.7 1.7 2.3 3.0 0.0 0.0   Current Ratio   0.6 0.7 0.7 1.7 2.3 3.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 69.2 84.7 79.5 327.3 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 6.1 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 29.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 23.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -56.6 -44.2 -28.0 78.8 81.7 304.4 0.0 0.0   Net working capital %   0.0% 0.0% -7.9% 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 0 356 0 0 0 0 0   Added value / employee   23 -110 19 97 0 202 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   23 -110 19 97 0 202 0 0   EBIT / employee   -39 -117 10 97 0 202 0 0   Net earnings / employee   -108 -146 110 -24 8 279 0 0