Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARTWORK SYSTEMS NORDIC 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% 1.8% 1.8%   Bankruptcy risk   2.0% 3.5% 6.9% 6.1% 15.0% 8.0% 17.3% 17.3%   Credit score (0-100)   70 54 35 37 13 30 9 9   Credit rating   A BBB BBB BBB BB BB BB BB   Credit limit (kDKK)   0.7 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   4,822 5,662 5,113 6,779 5,476 6,193 0.0 0.0   EBITDA   475 565 -598 398 -1,238 456 0.0 0.0   EBIT   457 526 -635 362 -1,274 439 0.0 0.0   Pre-tax profit (PTP)   432.7 454.8 -777.3 252.9 -1,339.8 277.6 0.0 0.0   Net earnings   337.0 353.1 -618.1 190.8 -1,050.8 210.1 0.0 0.0   Pre-tax profit without non-rec. items   433 455 -777 253 -1,340 278 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   137 121 84.9 49.0 13.2 44.7 0.0 0.0   Shareholders equity total   2,838 1,692 1,073 1,264 213 424 -76.4 -76.4   Interest-bearing liabilities   0.0 1,140 681 775 882 1,152 76.4 76.4   Balance sheet total (assets)   6,177 6,176 7,103 7,176 6,217 5,944 0.0 0.0   Net Debt   -2,097 -377 -1,137 -439 745 368 76.4 76.4     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   4,822 5,662 5,113 6,779 5,476 6,193 0.0 0.0   Gross profit growth   -8.3% 17.4% -9.7% 32.6% -19.2% 13.1% -100.0% 0.0%   Employees   8 10 9 8 9 8 0 0   Employee growth %   0.0% 25.0% -10.0% -11.1% 12.5% -11.1% -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)   6,177 6,176 7,103 7,176 6,217 5,944 0 0   Balance sheet change%   28.0% -0.0% 15.0% 1.0% -13.4% -4.4% -100.0% 0.0%   Added value   475.1 564.5 -598.4 398.1 -1,238.0 456.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -35 -54 -73 -72 -72 14 -45 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 -1.0 1.0 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 (%)   9.5% 9.3% -12.4% 5.3% -23.3% 7.1% 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 %   8.5% 8.5% -9.6% 5.5% -19.0% 7.3% 0.0% 0.0%   ROI %   17.5% 18.5% -27.6% 17.5% -81.3% 33.2% 0.0% 0.0%   ROE %   12.6% 15.6% -44.7% 16.3% -142.2% 66.0% 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 %   46.0% 27.4% 15.1% 17.6% 3.4% 7.1% -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, %   -441.5% -66.7% 189.9% -110.4% -60.2% 80.6% 0.0% 0.0%   Gearing %   0.0% 67.4% 63.4% 61.3% 413.1% 271.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 12.5% 15.6% 10.9% 8.0% 16.3% 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   1.5 1.2 0.9 1.0 0.8 0.8 0.0 0.0   Current Ratio   1.8 1.4 1.2 1.3 1.1 1.1 0.0 0.0   Cash and cash equivalent   2,097.4 1,516.4 1,817.7 1,214.8 136.9 784.0 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   2,633.9 1,673.2 1,322.5 1,515.2 516.5 676.4 -38.2 -38.2   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   59 56 -66 50 -138 57 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   59 56 -66 50 -138 57 0 0   EBIT / employee   57 53 -71 45 -142 55 0 0   Net earnings / employee   42 35 -69 24 -117 26 0 0