Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDISK FILM TV A/S 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% 3.1% 3.1%   Bankruptcy risk   0.9% 0.8% 0.7% 0.7% 0.8% 0.6% 7.5% 7.4%   Credit score (0-100)   90 93 94 93 93 95 32 33   Credit rating   A AA AA AA AA AA BB BBB   Credit limit (kDKK)   8,290.5 7,942.4 8,401.3 7,586.8 8,785.0 10,866.2 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   121,742 107,148 106,992 103,065 105,871 101,748 0.0 0.0   EBITDA   10,015 17,043 15,478 8,717 17,352 18,603 0.0 0.0   EBIT   6,384 13,465 12,403 6,366 15,571 17,030 0.0 0.0   Pre-tax profit (PTP)   6,374.0 13,657.0 12,684.0 6,493.0 15,511.0 18,454.0 0.0 0.0   Net earnings   7,229.0 10,689.0 9,869.0 5,071.0 12,074.0 14,295.0 0.0 0.0   Pre-tax profit without non-rec. items   6,374 13,657 12,684 6,493 15,511 18,454 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   8,323 5,540 5,858 5,405 4,390 3,100 0.0 0.0   Shareholders equity total   59,198 64,887 64,756 59,827 71,900 86,195 83,694 83,694   Interest-bearing liabilities   979 772 308 893 1,634 245 0.0 0.0   Balance sheet total (assets)   103,838 120,647 123,559 121,401 128,863 166,363 83,694 83,694   Net Debt   -59,229 772 308 857 1,594 125 -83,694 -83,694     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   121,742 107,148 106,992 103,065 105,871 101,748 0.0 0.0   Gross profit growth   -9.3% -12.0% -0.1% -3.7% 2.7% -3.9% -100.0% 0.0%   Employees   175 161 164 158 147 139 0 0   Employee growth %   -6.4% -8.0% 1.9% -3.7% -7.0% -5.4% -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)   103,838 120,647 123,559 121,401 128,863 166,363 83,694 83,694   Balance sheet change%   4.0% 16.2% 2.4% -1.7% 6.1% 29.1% -49.7% 0.0%   Added value   10,015.0 17,043.0 15,478.0 8,717.0 17,922.0 18,603.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,871 -6,361 -2,757 -2,804 -2,796 -2,863 -3,100 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 (%)   5.2% 12.6% 11.6% 6.2% 14.7% 16.7% 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 %   6.4% 12.3% 10.5% 5.5% 13.0% 13.4% 0.0% 0.0%   ROI %   11.2% 21.5% 18.5% 10.3% 24.3% 24.7% 0.0% 0.0%   ROE %   12.4% 17.2% 15.2% 8.1% 18.3% 18.1% 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 %   62.7% 68.1% 57.2% 60.2% 62.8% 62.0% 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, %   -591.4% 4.5% 2.0% 9.8% 9.2% 0.7% 0.0% 0.0%   Gearing %   1.7% 1.2% 0.5% 1.5% 2.3% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   32.1% 10.9% 18.3% 44.3% 61.7% 140.6% 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   2.3 3.0 2.4 2.3 2.2 2.6 0.0 0.0   Current Ratio   2.1 2.1 2.2 1.9 2.2 2.0 0.0 0.0   Cash and cash equivalent   60,208.0 0.0 0.0 36.0 40.0 120.0 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   50,875.0 61,217.0 64,151.0 54,422.0 67,510.0 83,095.0 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  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   57 106 94 55 122 134 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   57 106 94 55 118 134 0 0   EBIT / employee   36 84 76 40 106 123 0 0   Net earnings / employee   41 66 60 32 82 103 0 0