Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Secretmedia.dk 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   7.4% 11.5% 3.6% 2.5% 2.4% 42.2% 20.5% 20.3%   Credit score (0-100)   35 23 54 64 64 0 4 4   Credit rating   BB BB BBB BBB BBB C B B   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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   15.2 182 1,290 2,382 2,088 73.7 0.0 0.0   EBITDA   15.2 176 294 3,574 243 -3,127 0.0 0.0   EBIT   15.2 176 284 2,330 243 -4,467 0.0 0.0   Pre-tax profit (PTP)   15.1 176.9 282.4 2,319.1 237.2 -4,510.3 0.0 0.0   Net earnings   11.7 138.0 220.1 2,087.6 185.0 -4,510.3 0.0 0.0   Pre-tax profit without non-rec. items   15.1 177 282 2,319 237 -4,510 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   25.5 0.0 56.6 1,865 1,865 0.0 0.0 0.0   Shareholders equity total   38.8 177 397 2,485 2,670 -1,499 -1,539 -1,539   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 1,539 1,539   Balance sheet total (assets)   56.3 219 767 4,004 5,258 510 0.0 0.0   Net Debt   -9.3 -22.4 -165 -369 -433 -150 1,539 1,539     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   15.2 182 1,290 2,382 2,088 73.7 0.0 0.0   Gross profit growth   0.0% 1,096.2% 609.0% 84.6% -12.3% -96.5% -100.0% 0.0%   Employees   0 0 0 0 8 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   56 219 767 4,004 5,258 510 0 0   Balance sheet change%   0.0% 287.9% 251.0% 422.0% 31.3% -90.3% -100.0% 0.0%   Added value   15.2 175.6 283.5 2,330.0 243.1 -4,467.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   26 -26 46 564 0 -3,205 0 0   Net sales trend   0.0 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   100.0% 96.5% 22.0% 97.8% 11.6% -6,059.2% 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 %   27.0% 128.8% 57.6% 97.7% 5.2% -123.0% 0.0% 0.0%   ROI %   39.2% 164.2% 98.9% 161.7% 9.4% -334.7% 0.0% 0.0%   ROE %   30.3% 128.0% 76.7% 144.9% 7.2% -283.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   68.9% 80.9% 51.8% 62.1% 50.8% -74.6% -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, %   -61.0% -12.8% -56.2% -10.3% -178.3% 4.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.8 5.2 1.9 1.3 1.2 0.2 0.0 0.0   Current Ratio   1.8 5.2 1.9 1.3 1.2 0.2 0.0 0.0   Cash and cash equivalent   9.3 22.4 165.3 368.8 433.5 150.5 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   13.3 176.8 340.4 419.7 604.7 -1,701.8 -769.7 -769.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 30 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 30 0 0 0   EBIT / employee   0 0 0 0 30 0 0 0   Net earnings / employee   0 0 0 0 23 0 0 0