Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

METRONOME PRODUCTIONS A/S 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% 3.1% 3.1%   Bankruptcy risk   0.7% 0.6% 1.4% 0.6% 0.9% 0.7% 7.5% 7.4%   Credit score (0-100)   96 97 78 96 90 92 32 33   Credit rating   AA AA A AA A AA BB BBB   Credit limit (kDKK)   8,295.0 11,752.6 854.8 14,041.9 7,139.9 9,623.5 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   111,544 150,489 114,347 142,050 131,529 103,645 0.0 0.0   EBITDA   12,918 28,913 -753 32,957 33,283 27,370 0.0 0.0   EBIT   11,538 27,060 -2,530 31,136 31,281 25,825 0.0 0.0   Pre-tax profit (PTP)   11,520.0 26,902.0 -2,618.0 31,067.0 31,213.0 28,311.0 0.0 0.0   Net earnings   8,920.0 20,959.0 -2,056.0 24,194.0 24,274.0 22,160.0 0.0 0.0   Pre-tax profit without non-rec. items   11,520 26,902 -2,618 31,067 31,213 28,311 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   3,999 3,803 2,976 5,554 3,775 3,315 0.0 0.0   Shareholders equity total   60,808 81,763 79,707 103,900 53,174 75,334 74,034 74,034   Interest-bearing liabilities   1,569 1,994 1,637 1,063 2,295 0.0 0.0 0.0   Balance sheet total (assets)   157,619 161,808 176,483 199,665 148,554 161,568 74,034 74,034   Net Debt   1,281 1,835 1,475 851 2,203 -755 -74,034 -74,034     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   111,544 150,489 114,347 142,050 131,529 103,645 0.0 0.0   Gross profit growth   10.4% 34.9% -24.0% 24.2% -7.4% -21.2% -100.0% 0.0%   Employees   143 172 166 154 142 107 0 0   Employee growth %   2.9% 20.3% -3.5% -7.2% -7.8% -24.6% -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)   157,619 161,808 176,483 199,665 148,554 161,568 74,034 74,034   Balance sheet change%   39.6% 2.7% 9.1% 13.1% -25.6% 8.8% -54.2% 0.0%   Added value   12,918.0 28,913.0 -753.0 32,957.0 33,102.0 27,370.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   308 -2,049 -2,604 757 -3,781 -2,005 -3,315 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 -1.0 1.0 2.0 3.0 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 (%)   10.3% 18.0% -2.2% 21.9% 23.8% 24.9% 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 %   8.6% 17.0% -1.5% 16.7% 18.1% 18.8% 0.0% 0.0%   ROI %   19.6% 35.7% -2.9% 33.2% 39.3% 44.6% 0.0% 0.0%   ROE %   15.8% 29.4% -2.5% 26.4% 30.9% 34.5% 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 %   63.9% 72.3% 65.2% 76.3% 51.9% 58.1% 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, %   9.9% 6.3% -195.9% 2.6% 6.6% -2.8% 0.0% 0.0%   Gearing %   2.6% 2.4% 2.1% 1.0% 4.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.5% 13.8% 6.7% 26.6% 19.3% 76.1% 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   4.8 4.5 3.0 4.4 2.1 2.4 0.0 0.0   Current Ratio   1.6 2.1 1.9 2.0 1.5 1.8 0.0 0.0   Cash and cash equivalent   288.0 159.0 162.0 212.0 92.0 755.0 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   59,063.0 81,608.0 79,861.0 98,346.0 49,399.0 72,019.0 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   90 168 -5 214 233 256 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   90 168 -5 214 234 256 0 0   EBIT / employee   81 157 -15 202 220 241 0 0   Net earnings / employee   62 122 -12 157 171 207 0 0