Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ONE OF MANY CAMERAS 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% 3.8% 3.8%   Bankruptcy risk   1.4% 1.5% 1.2% 1.2% 1.0% 1.2% 9.7% 9.7%   Credit score (0-100)   79 77 82 81 86 81 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   10.8 6.1 46.7 60.3 131.5 75.3 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   688 720 893 1,143 1,333 1,528 0.0 0.0   EBITDA   630 471 512 647 892 845 0.0 0.0   EBIT   559 394 392 511 767 719 0.0 0.0   Pre-tax profit (PTP)   547.0 394.0 386.9 506.4 761.3 690.1 0.0 0.0   Net earnings   426.0 307.0 300.1 392.3 597.5 517.2 0.0 0.0   Pre-tax profit without non-rec. items   547 394 387 506 761 690 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   320 549 464 328 203 77.2 0.0 0.0   Shareholders equity total   1,300 1,407 1,507 1,599 1,897 1,914 1,459 1,459   Interest-bearing liabilities   505 387 255 663 465 644 0.0 0.0   Balance sheet total (assets)   2,151 2,207 2,264 2,364 2,576 3,231 1,459 1,459   Net Debt   192 210 -78.4 138 181 -581 -1,459 -1,459     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   688 720 893 1,143 1,333 1,528 0.0 0.0   Gross profit growth   152.7% 4.7% 24.1% 28.0% 16.6% 14.6% -100.0% 0.0%   Employees   0 0 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)   2,151 2,207 2,264 2,364 2,576 3,231 1,459 1,459   Balance sheet change%   7.1% 2.6% 2.6% 4.4% 9.0% 25.4% -54.8% 0.0%   Added value   630.0 471.0 512.2 647.4 902.9 844.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   38 152 -205 -273 -251 -251 -77 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   81.3% 54.7% 43.9% 44.7% 57.5% 47.1% 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 %   27.0% 18.1% 17.5% 22.1% 31.0% 24.8% 0.0% 0.0%   ROI %   31.6% 21.7% 21.7% 25.2% 33.1% 29.3% 0.0% 0.0%   ROE %   35.9% 22.7% 20.6% 25.3% 34.2% 27.1% 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 %   60.4% 63.8% 66.9% 67.6% 73.6% 59.2% 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, %   30.5% 44.6% -15.3% 21.3% 20.3% -68.8% 0.0% 0.0%   Gearing %   38.8% 27.5% 16.9% 41.4% 24.5% 33.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 0.0% 1.6% 1.0% 1.0% 5.3% 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   0.6 0.5 0.7 1.1 0.9 1.1 0.0 0.0   Current Ratio   2.1 2.1 2.4 2.6 3.4 2.3 0.0 0.0   Cash and cash equivalent   313.0 177.0 333.0 524.8 283.1 1,224.9 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   920.0 813.0 997.9 1,215.4 1,623.3 1,765.8 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   0 0 512 647 903 845 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 512 647 892 845 0 0   EBIT / employee   0 0 392 511 767 719 0 0   Net earnings / employee   0 0 300 392 597 517 0 0