Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FOTOMAGASINET SVENDBORG 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.0% 3.6% 2.7% 2.7% 2.8% 3.2% 11.9% 11.6%   Credit score (0-100)   45 52 59 60 59 55 20 21   Credit rating   BBB BBB BBB BBB 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)  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   2,010 2,193 2,646 2,356 2,334 2,255 0.0 0.0   EBITDA   402 478 794 610 534 368 0.0 0.0   EBIT   309 406 711 488 416 300 0.0 0.0   Pre-tax profit (PTP)   317.7 302.0 705.8 468.2 394.9 287.4 0.0 0.0   Net earnings   249.3 216.9 550.1 364.8 307.9 224.2 0.0 0.0   Pre-tax profit without non-rec. items   318 302 706 468 395 287 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   261 189 366 245 127 86.4 0.0 0.0   Shareholders equity total   757 974 1,524 1,889 2,197 2,421 2,296 2,296   Interest-bearing liabilities   910 784 675 455 196 0.0 0.0 0.0   Balance sheet total (assets)   2,789 2,843 3,384 3,273 3,401 3,481 2,296 2,296   Net Debt   490 591 563 354 114 -220 -2,296 -2,296     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   2,010 2,193 2,646 2,356 2,334 2,255 0.0 0.0   Gross profit growth   -1.9% 9.1% 20.7% -11.0% -0.9% -3.4% -100.0% 0.0%   Employees   5 5 5 5 5 5 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)   2,789 2,843 3,384 3,273 3,401 3,481 2,296 2,296   Balance sheet change%   16.2% 2.0% 19.0% -3.3% 3.9% 2.3% -34.0% 0.0%   Added value   401.5 477.7 794.0 610.0 537.8 367.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -132 -144 94 -243 -236 -108 -86 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  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 (%)   15.4% 18.5% 26.9% 20.7% 17.8% 13.3% 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 %   12.6% 14.4% 23.2% 14.7% 12.6% 9.0% 0.0% 0.0%   ROI %   19.8% 23.7% 36.5% 21.5% 17.7% 12.8% 0.0% 0.0%   ROE %   36.5% 25.1% 44.0% 21.4% 15.1% 9.7% 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 %   27.2% 34.3% 45.0% 57.7% 64.6% 69.6% 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, %   122.1% 123.7% 70.9% 58.0% 21.3% -59.7% 0.0% 0.0%   Gearing %   120.1% 80.5% 44.3% 24.1% 8.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 12.3% 2.4% 3.6% 7.6% 21.0% 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   0.5 0.4 0.3 0.4 0.5 0.7 0.0 0.0   Current Ratio   1.2 1.3 1.5 2.0 2.5 3.0 0.0 0.0   Cash and cash equivalent   419.2 192.7 112.3 100.8 82.6 219.7 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   323.8 612.6 986.9 1,432.4 1,849.9 2,114.5 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   80 96 159 122 108 74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   80 96 159 122 107 74 0 0   EBIT / employee   62 81 142 98 83 60 0 0   Net earnings / employee   50 43 110 73 62 45 0 0