Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANDERS SCHØNNEMANN FOTOGRAFI 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% 2.0% 2.0%   Bankruptcy risk   1.1% 0.9% 0.7% 0.7% 0.7% 0.9% 6.6% 6.5%   Credit score (0-100)   86 89 93 94 93 86 36 37   Credit rating   A A AA AA AA A BBB BBB   Credit limit (kDKK)   204.7 373.7 528.9 676.7 748.5 521.9 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   2,689 2,227 1,729 2,351 3,282 2,454 0.0 0.0   EBITDA   1,056 942 685 1,366 2,197 718 0.0 0.0   EBIT   854 707 466 1,161 1,935 586 0.0 0.0   Pre-tax profit (PTP)   648.7 1,143.3 1,044.9 1,389.5 578.8 603.9 0.0 0.0   Net earnings   502.3 879.6 803.9 1,069.3 401.6 366.2 0.0 0.0   Pre-tax profit without non-rec. items   649 1,143 1,045 1,390 579 604 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   375 312 193 370 282 150 0.0 0.0   Shareholders equity total   3,883 4,655 5,348 6,304 6,592 6,840 6,593 6,593   Interest-bearing liabilities   892 866 222 232 106 98.4 0.0 0.0   Balance sheet total (assets)   5,091 5,985 6,230 6,934 7,209 8,049 6,593 6,593   Net Debt   340 687 -3,313 -3,628 -4,203 -5,753 -6,593 -6,593     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   2,689 2,227 1,729 2,351 3,282 2,454 0.0 0.0   Gross profit growth   42.7% -17.2% -22.4% 35.9% 39.6% -25.2% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   5,091 5,985 6,230 6,934 7,209 8,049 6,593 6,593   Balance sheet change%   6.7% 17.6% 4.1% 11.3% 4.0% 11.7% -18.1% 0.0%   Added value   1,056.3 942.1 685.2 1,366.0 2,139.8 718.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -288 -397 -438 -128 -450 -264 -150 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 (%)   31.8% 31.8% 27.0% 49.4% 59.0% 23.9% 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 %   20.2% 21.1% 17.4% 21.2% 29.3% 19.1% 0.0% 0.0%   ROI %   21.3% 22.5% 19.0% 23.0% 31.2% 9.7% 0.0% 0.0%   ROE %   13.6% 20.6% 16.1% 18.4% 6.2% 5.5% 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 %   76.3% 77.8% 85.8% 90.9% 91.4% 85.0% 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, %   32.2% 72.9% -483.5% -265.6% -191.3% -801.2% 0.0% 0.0%   Gearing %   23.0% 18.6% 4.2% 3.7% 1.6% 1.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   37.2% 3.2% 3.4% 3.1% 882.4% 53.1% 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   0.7 0.4 4.4 6.4 8.5 5.5 0.0 0.0   Current Ratio   0.7 0.4 4.4 6.4 8.5 5.5 0.0 0.0   Cash and cash equivalent   552.2 179.4 3,534.8 3,859.4 4,308.6 5,851.4 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   -380.6 -811.5 -481.9 -485.2 876.1 519.2 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 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   1,056 942 685 1,366 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,056 942 685 1,366 0 0 0 0   EBIT / employee   854 707 466 1,161 0 0 0 0   Net earnings / employee   502 880 804 1,069 0 0 0 0