Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AFUK Productions 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 N/A 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% 2.7% 2.7%   Bankruptcy risk   0.0% 6.9% 19.8% 17.5% 3.8% 6.9% 15.8% 15.5%   Credit score (0-100)   0 36 6 8 51 34 12 13   Credit rating   N/A BBB B B BBB 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 N/A 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   0.0 520 118 195 893 673 0.0 0.0   EBITDA   0.0 369 -316 -94.5 374 44.7 0.0 0.0   EBIT   0.0 369 -323 -107 362 39.6 0.0 0.0   Pre-tax profit (PTP)   0.0 367.5 -323.6 -117.2 360.8 16.5 0.0 0.0   Net earnings   0.0 363.0 -323.6 -117.2 295.6 9.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 367 -324 -117 361 16.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 29.2 17.1 5.1 0.0 0.0 0.0   Shareholders equity total   0.0 413 -261 -378 293 302 252 252   Interest-bearing liabilities   0.0 0.0 376 311 97.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 952 423 321 831 953 252 252   Net Debt   0.0 -707 33.1 218 -458 -724 -252 -252     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 520 118 195 893 673 0.0 0.0   Gross profit growth   0.0% 0.0% -77.3% 65.3% 357.5% -24.6% -100.0% 0.0%   Employees   0 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)   0 952 423 321 831 953 252 252   Balance sheet change%   0.0% 0.0% -55.6% -24.1% 158.8% 14.6% -73.5% 0.0%   Added value   0.0 368.6 -315.9 -94.5 373.9 44.7 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 22 -24 -24 -10 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 70.8% -273.3% -54.6% 40.5% 5.9% 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 %   0.0% 38.7% -39.5% -15.4% 47.3% 4.5% 0.0% 0.0%   ROI %   0.0% 89.2% -81.8% -31.0% 103.2% 11.5% 0.0% 0.0%   ROE %   0.0% 87.9% -77.4% -31.5% 96.3% 3.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 43.4% -38.1% -54.0% 35.2% 31.7% 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, %   0.0% -191.7% -10.5% -230.3% -122.4% -1,618.4% 0.0% 0.0%   Gearing %   0.0% 0.0% -144.3% -82.2% 33.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.4% 3.1% 0.5% 47.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.8 0.6 0.4 1.5 1.5 0.0 0.0   Current Ratio   0.0 1.8 0.6 0.4 1.5 1.5 0.0 0.0   Cash and cash equivalent   0.0 706.7 342.9 93.0 554.5 724.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 413.0 -289.7 -394.9 288.8 302.2 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 N/A 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   0 369 -316 -94 374 45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 369 -316 -94 374 45 0 0   EBIT / employee   0 369 -323 -107 362 40 0 0   Net earnings / employee   0 363 -324 -117 296 9 0 0