Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BONNIER MAGAZINE DATA 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   2.5% 4.2% 3.3% 2.5% 0.9% 1.7% 3.9% 3.8%   Credit score (0-100)   65 50 56 62 89 72 49 51   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 617.4 5.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18,016 15,029 11,234 12,518 15,115 13,613 0.0 0.0   EBITDA   1,531 1,576 -740 1,152 4,456 4,185 0.0 0.0   EBIT   -953 -2,666 -4,446 -2,024 1,303 27.0 0.0 0.0   Pre-tax profit (PTP)   -1,147.9 -2,962.7 -4,811.6 -2,218.6 1,089.1 -173.1 0.0 0.0   Net earnings   -886.4 -2,311.8 -3,753.7 -1,730.2 849.0 -135.5 0.0 0.0   Pre-tax profit without non-rec. items   -1,148 -2,963 -4,812 -2,219 1,089 -173 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   1,576 1,135 989 1,544 1,131 1,119 0.0 0.0   Shareholders equity total   1,199 -1,112 5,134 3,404 4,253 4,117 3,617 3,617   Interest-bearing liabilities   14,782 18,278 11,094 12,327 12,774 6,914 6,761 6,761   Balance sheet total (assets)   23,813 27,086 26,373 22,841 22,163 14,536 10,378 10,378   Net Debt   14,782 18,278 11,094 12,327 12,774 6,914 6,761 6,761     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   18,016 15,029 11,234 12,518 15,115 13,613 0.0 0.0   Gross profit growth   10.9% -16.6% -25.3% 11.4% 20.7% -9.9% -100.0% 0.0%   Employees   0 19 0 0 16 14 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% -12.5% -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)   23,813 27,086 26,373 22,841 22,163 14,536 10,378 10,378   Balance sheet change%   71.9% 13.7% -2.6% -13.4% -3.0% -34.4% -28.6% 0.0%   Added value   1,531.4 1,575.8 -740.5 1,152.0 4,479.1 4,184.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,117 -2,948 -3,194 -5,094 -5,488 -8,259 -1,119 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 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -5.3% -17.7% -39.6% -16.2% 8.6% 0.2% 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 %   -3.9% -9.7% -16.1% -7.7% 6.0% 0.9% 0.0% 0.0%   ROI %   -6.2% -14.8% -22.7% -9.6% 7.0% 1.0% 0.0% 0.0%   ROE %   -54.0% -14.5% -21.0% -40.5% 22.2% -3.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   4.4% -3.5% 19.5% 14.9% 19.2% 28.3% 34.9% 34.9%   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, %   965.3% 1,159.9% -1,498.3% 1,070.0% 286.7% 165.2% 0.0% 0.0%   Gearing %   1,232.3% -1,643.2% 216.1% 362.2% 300.4% 167.9% 186.9% 186.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 2.6% 2.9% 2.8% 2.1% 3.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.3 0.3 0.4 0.3 0.4 0.4 0.0 0.0   Current Ratio   0.3 0.3 0.4 0.3 0.4 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -16,848.1 -20,453.2 -10,550.9 -11,277.8 -8,540.6 -5,461.8 -3,380.3 -3,380.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 83 0 0 280 299 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 83 0 0 278 299 0 0   EBIT / employee   0 -140 0 0 81 2 0 0   Net earnings / employee   0 -122 0 0 53 -10 0 0