Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AY Studios 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% 2.9% 2.9%   Bankruptcy risk   18.2% 18.3% 17.6% 10.9% 10.1% 8.2% 18.0% 18.0%   Credit score (0-100)   9 8 9 21 23 29 8 8   Credit rating   B B B BB BB BB 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)  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   -19.2 -223 -526 175 483 1,271 0.0 0.0   EBITDA   -19.2 -235 -684 -318 -284 381 0.0 0.0   EBIT   -19.2 -235 -684 -318 -284 381 0.0 0.0   Pre-tax profit (PTP)   -19.2 -238.5 -726.8 -465.7 -449.7 78.3 0.0 0.0   Net earnings   -19.2 -238.5 -511.5 -363.8 -351.5 58.6 0.0 0.0   Pre-tax profit without non-rec. items   -19.2 -238 -727 -466 -450 78.3 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   30.8 -208 -719 -66.0 -418 -359 -419 -419   Interest-bearing liabilities   150 248 785 1,642 3,070 3,028 419 419   Balance sheet total (assets)   281 467 857 1,942 3,129 3,322 0.0 0.0   Net Debt   103 248 525 1,642 3,070 3,028 419 419     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   -19.2 -223 -526 175 483 1,271 0.0 0.0   Gross profit growth   0.0% -1,061.7% -136.4% 0.0% 175.8% 163.0% -100.0% 0.0%   Employees   0 1 1 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 200.0% 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)   281 467 857 1,942 3,129 3,322 0 0   Balance sheet change%   0.0% 66.4% 83.4% 126.6% 61.1% 6.2% -100.0% 0.0%   Added value   -19.2 -235.2 -684.3 -317.7 -283.7 381.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 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  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 (%)   100.0% 105.7% 130.0% -181.3% -58.7% 30.0% 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 %   -6.8% -49.2% -60.8% -17.7% -10.2% 10.7% 0.0% 0.0%   ROI %   -10.6% -109.7% -79.4% -20.4% -12.0% 12.7% 0.0% 0.0%   ROE %   -62.1% -95.7% -77.2% -26.0% -13.9% 1.8% 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 %   11.0% -30.8% -45.6% -3.3% -11.8% -9.8% -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, %   -534.9% -105.4% -76.7% -516.7% -1,082.0% 794.5% 0.0% 0.0%   Gearing %   486.4% -119.4% -109.1% -2,487.5% -735.3% -843.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.7% 8.2% 12.2% 7.0% 10.1% 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   0.2 0.0 5.0 0.5 0.4 0.4 0.0 0.0   Current Ratio   1.1 0.7 8.6 1.6 1.8 1.6 0.0 0.0   Cash and cash equivalent   47.5 0.0 260.4 0.0 0.0 0.0 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   30.8 -207.6 756.9 729.7 1,416.6 1,279.2 -209.3 -209.3   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 -235 -684 -106 -95 127 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -235 -684 -106 -95 127 0 0   EBIT / employee   0 -235 -684 -106 -95 127 0 0   Net earnings / employee   0 -238 -512 -121 -117 20 0 0