Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Strong 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   1.5% 2.6% 2.6% 5.3% 8.0% 2.2% 9.7% 9.7%   Credit score (0-100)   78 63 61 41 30 65 26 26   Credit rating   A BBB BBB BBB BB BBB BB BB   Credit limit (kDKK)   74.1 0.0 0.0 0.0 0.0 1.0 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   52,220 49,217 50,799 47,504 40,078 51,897 0.0 0.0   EBITDA   2,621 2,249 884 -872 -8,230 851 0.0 0.0   EBIT   1,945 2,249 884 -872 -8,935 -53.4 0.0 0.0   Pre-tax profit (PTP)   1,900.0 1,655.0 634.0 -871.0 -9,609.0 -1,553.3 0.0 0.0   Net earnings   1,459.0 1,655.0 634.0 -871.0 -7,496.0 -1,216.1 0.0 0.0   Pre-tax profit without non-rec. items   1,900 2,249 884 -872 -9,609 -1,553 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   1,025 0.0 0.0 0.0 1,555 2,543 0.0 0.0   Shareholders equity total   7,416 10,976 11,610 10,739 3,243 2,027 1,526 1,526   Interest-bearing liabilities   3,304 0.0 0.0 0.0 25,057 88,056 0.0 0.0   Balance sheet total (assets)   26,287 25,511 31,831 47,556 51,345 116,269 1,526 1,526   Net Debt   2,248 0.0 0.0 0.0 18,698 66,741 -1,526 -1,526     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   52,220 49,217 50,799 47,504 40,078 51,897 0.0 0.0   Gross profit growth   44.3% -5.8% 3.2% -6.5% -15.6% 29.5% -100.0% 0.0%   Employees   74 76 83 79 79 77 0 0   Employee growth %   15.6% 2.7% 9.2% -4.8% 0.0% -2.5% -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)   26,287 25,511 31,831 47,556 51,345 116,269 1,526 1,526   Balance sheet change%   37.8% -3.0% 24.8% 49.4% 8.0% 126.4% -98.7% 0.0%   Added value   2,621.0 2,249.0 884.0 -872.0 -8,935.0 851.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -816 -1,025 0 0 850 84 -2,543 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 -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 (%)   3.7% 4.6% 1.7% -1.8% -22.3% -0.1% 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 %   8.6% 8.7% 3.1% -2.2% -17.9% 0.7% 0.0% 0.0%   ROI %   19.2% 12.4% 3.1% -2.2% -23.4% 1.1% 0.0% 0.0%   ROE %   18.1% 18.0% 5.6% -7.8% -107.2% -46.2% 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 %   28.2% 100.0% 100.0% 100.0% 6.3% 1.7% 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, %   85.8% 0.0% 0.0% 0.0% -227.2% 7,841.0% 0.0% 0.0%   Gearing %   44.6% 0.0% 0.0% 0.0% 772.6% 4,344.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 0.0% 0.0% 0.0% 5.9% 3.8% 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   1.3 0.0 0.0 0.0 1.0 1.0 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   1,056.0 0.0 0.0 0.0 6,359.0 21,315.1 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   5,235.0 0.0 0.0 0.0 1,910.0 -2,193.0 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   35 30 11 -11 -113 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35 30 11 -11 -104 11 0 0   EBIT / employee   26 30 11 -11 -113 -1 0 0   Net earnings / employee   20 22 8 -11 -95 -16 0 0