Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRAFISK LITTERATUR 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   20.4% 18.6% 12.2% 9.1% 13.2% 20.2% 21.2% 16.7%   Credit score (0-100)   7 8 20 27 16 5 4 10   Credit rating   B B BB BB BB B B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -33.1 56.1 51.0 49.4 3.2 -27.4 0.0 0.0   EBITDA   -122 14.6 60.0 49.4 3.2 -27.4 0.0 0.0   EBIT   -122 14.6 60.0 49.4 3.2 -27.4 0.0 0.0   Pre-tax profit (PTP)   -121.8 15.2 58.5 45.2 2.0 -28.1 0.0 0.0   Net earnings   -143.6 15.2 58.5 45.2 2.0 -28.1 0.0 0.0   Pre-tax profit without non-rec. items   -122 14.6 58.5 45.2 2.0 -28.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   239 255 313 258 147 62.1 12.9 12.9   Interest-bearing liabilities   0.0 0.9 1.0 1.7 1.7 3.1 0.0 0.0   Balance sheet total (assets)   329 338 336 281 161 75.5 12.9 12.9   Net Debt   -153 -211 -241 -197 -105 -52.9 -12.9 -12.9     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -33.1 56.1 51.0 49.4 3.2 -27.4 0.0 0.0   Gross profit growth   0.0% 0.0% -9.1% -3.2% -93.5% 0.0% 0.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 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)   329 338 336 281 161 75 13 13   Balance sheet change%   -29.8% 2.9% -0.7% -16.3% -42.6% -53.2% -82.9% 0.0%   Added value   -122.0 14.6 60.0 49.4 3.2 -27.4 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 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   368.3% 26.0% 117.6% 100.0% 100.0% 100.0% 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 %   -30.6% 4.4% 17.8% 16.0% 1.5% -23.1% 0.0% 0.0%   ROI %   -39.2% 5.9% 21.0% 17.2% 1.6% -25.5% 0.0% 0.0%   ROE %   -46.1% 6.1% 20.6% 15.8% 1.0% -26.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   72.8% 75.3% 93.3% 92.0% 91.3% 82.3% 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, %   125.8% -1,444.6% -402.1% -399.7% -3,272.6% 193.2% 0.0% 0.0%   Gearing %   0.0% 0.4% 0.3% 0.7% 1.1% 5.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 152.2% 313.4% 71.4% 30.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.4 3.3 12.7 10.8 9.5 5.6 0.0 0.0   Current Ratio   3.7 4.0 14.9 12.4 11.5 5.6 0.0 0.0   Cash and cash equivalent   153.5 211.6 242.0 199.0 106.9 56.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   239.5 254.7 313.2 258.4 147.4 62.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -122 15 60 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -122 15 60 0 0 0 0 0   EBIT / employee   -122 15 60 0 0 0 0 0   Net earnings / employee   -144 15 59 0 0 0 0 0