Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Drasko Media 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% 1.9% 1.9%   Bankruptcy risk   14.1% 20.1% 19.3% 12.3% 18.5% 11.1% 17.5% 17.3%   Credit score (0-100)   17 6 6 18 7 21 9 9   Credit rating   BB B B BB B BB B 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 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   478 317 395 433 360 324 0.0 0.0   EBITDA   74.2 -58.5 14.7 121 -48.4 -25.9 0.0 0.0   EBIT   70.1 -72.2 1.0 107 -62.1 -35.4 0.0 0.0   Pre-tax profit (PTP)   64.4 -84.2 -6.1 61.0 -68.0 -42.1 0.0 0.0   Net earnings   47.3 -84.2 -6.1 50.3 -66.5 -42.1 0.0 0.0   Pre-tax profit without non-rec. items   64.4 -84.2 -6.1 61.0 -68.0 -42.1 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   64.5 50.8 37.0 23.3 9.6 0.0 0.0 0.0   Shareholders equity total   47.3 -36.9 -43.0 47.4 -19.2 -61.2 -101 -101   Interest-bearing liabilities   29.4 28.0 6.3 0.0 18.5 163 101 101   Balance sheet total (assets)   216 184 184 328 175 219 0.0 0.0   Net Debt   -10.6 24.4 -35.6 -116 -10.0 159 101 101     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   478 317 395 433 360 324 0.0 0.0   Gross profit growth   0.0% -33.6% 24.4% 9.7% -16.7% -10.2% -100.0% 0.0%   Employees   1 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)   216 184 184 328 175 219 0 0   Balance sheet change%   0.0% -14.7% -0.3% 78.3% -46.6% 25.3% -100.0% 0.0%   Added value   74.2 -58.5 14.7 120.5 -48.4 -25.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   60 -27 -27 -27 -27 -19 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 -1.0 -2.0 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 (%)   14.7% -22.8% 0.2% 24.7% -17.2% -10.9% 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 %   32.4% -33.0% 0.5% 40.2% -20.1% -14.9% 0.0% 0.0%   ROI %   91.3% -138.0% 6.3% 414.9% -158.8% -39.0% 0.0% 0.0%   ROE %   100.0% -72.7% -3.3% 43.5% -59.9% -21.3% 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 %   21.9% -16.7% -18.9% 14.5% -9.9% -21.8% -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, %   -14.3% -41.6% -241.8% -96.3% 20.6% -613.8% 0.0% 0.0%   Gearing %   62.2% -75.8% -14.7% 0.0% -96.8% -266.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   38.6% 41.6% 41.8% 1,597.2% 168.6% 7.3% 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   0.9 0.6 0.6 1.1 0.9 0.8 0.0 0.0   Current Ratio   0.9 0.6 0.6 1.1 0.9 0.8 0.0 0.0   Cash and cash equivalent   40.1 3.6 41.9 116.0 28.5 4.2 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   -17.2 -87.6 -80.0 24.1 -28.7 -61.2 -50.6 -50.6   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   74 -59 15 121 -48 -26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   74 -59 15 121 -48 -26 0 0   EBIT / employee   70 -72 1 107 -62 -35 0 0   Net earnings / employee   47 -84 -6 50 -67 -42 0 0