Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FILMKONTAKT NORD. FONDEN FOR NORDISKE KORT- OG DOKUMENTARFILM Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.8% 2.8% 2.8% 2.8% 2.8% 2.8% 2.8% 2.8%   Bankruptcy risk   11.3% 11.0% 9.9% 3.1% 10.9% 5.6% 11.7% 11.7%   Credit score (0-100)   22 22 23 56 21 41 20 20   Credit rating   BB BB BB BBB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,616 4,217 6,160 2,511 1,560 2,400 0.0 0.0   EBITDA   4,381 3,951 4,252 208 -673 53.2 0.0 0.0   EBIT   4,381 3,951 4,252 208 -673 53.2 0.0 0.0   Pre-tax profit (PTP)   4,459.9 3,937.4 4,233.2 171.7 -716.5 45.3 0.0 0.0   Net earnings   4,459.9 3,937.4 4,233.2 171.7 -851.0 34.5 0.0 0.0   Pre-tax profit without non-rec. items   4,460 3,937 4,233 172 -717 45.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   309 308 1,452 1,623 772 807 507 507   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,538 2,123 2,089 2,171 1,512 1,514 507 507   Net Debt   -810 -1,401 -890 -761 -1,039 -991 -507 -507     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,616 4,217 6,160 2,511 1,560 2,400 0.0 0.0   Gross profit growth   22.2% -8.6% 46.1% -59.2% -37.9% 53.9% -100.0% 0.0%   Employees   5 5 5 6 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 20.0% -16.7% 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)   1,538 2,123 2,089 2,171 1,512 1,514 507 507   Balance sheet change%   -22.0% 38.1% -1.6% 3.9% -30.4% 0.1% -66.5% 0.0%   Added value   4,380.7 3,951.5 4,252.5 207.5 -672.9 53.2 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   4.0 5.0 5.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   94.9% 93.7% 69.0% 8.3% -43.1% 2.2% 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 %   254.6% 215.9% 201.9% 9.7% -35.7% 5.1% 0.0% 0.0%   ROI %   478.5% 323.6% 295.3% 13.5% -54.9% 9.7% 0.0% 0.0%   ROE %   1,440.5% 1,275.3% 481.0% 11.2% -71.0% 4.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   20.1% 14.5% 69.5% 74.8% 51.1% 53.3% 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, %   -18.5% -35.5% -20.9% -366.7% 154.4% -1,862.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.8 3.0 3.2 3.9 2.0 2.1 0.0 0.0   Current Ratio   2.8 3.0 3.2 3.9 2.0 2.1 0.0 0.0   Cash and cash equivalent   810.3 1,401.4 890.3 760.9 1,038.8 990.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   963.1 1,378.9 1,401.7 1,573.4 722.4 756.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   876 790 850 35 -135 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   876 790 850 35 -135 11 0 0   EBIT / employee   876 790 850 35 -135 11 0 0   Net earnings / employee   892 787 847 29 -170 7 0 0