Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EINSTEIN FILM 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.3% 9.2% 11.6% 9.2% 9.7% 5.3% 20.4% 20.4%   Credit score (0-100)   31 27 19 26 24 42 5 5   Credit rating   BB BB BB BB BB BBB B B   Credit limit (kDKK)   0.0 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   446 389 454 427 -108 -258 0.0 0.0   EBITDA   -139 -161 69.5 -18.8 -184 -310 0.0 0.0   EBIT   -139 -161 69.5 -18.8 -184 -310 0.0 0.0   Pre-tax profit (PTP)   -144.7 -154.5 66.4 -16.6 -190.1 -123.0 0.0 0.0   Net earnings   -127.5 -119.1 48.7 -13.3 -150.7 -44.5 0.0 0.0   Pre-tax profit without non-rec. items   -145 -155 66.4 -16.6 -190 -123 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   53.3 53.3 53.3 53.3 53.3 53.3 0.0 0.0   Shareholders equity total   271 151 200 187 36.2 -8.3 -196 -196   Interest-bearing liabilities   0.0 0.0 0.0 30.0 1,622 5,183 196 196   Balance sheet total (assets)   755 811 648 645 2,034 5,542 0.0 0.0   Net Debt   -224 -262 -246 -175 1,371 3,162 196 196     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   446 389 454 427 -108 -258 0.0 0.0   Gross profit growth   -56.7% -12.8% 16.7% -5.9% 0.0% -138.3% 0.0% 0.0%   Employees   1 1 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)   755 811 648 645 2,034 5,542 0 0   Balance sheet change%   -2.0% 7.5% -20.1% -0.4% 215.2% 172.5% -100.0% 0.0%   Added value   -139.1 -161.0 69.5 -18.8 -183.8 -309.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 -0 0 1,481 1,428 -2,963 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 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -31.2% -41.4% 15.3% -4.4% 169.6% 120.0% 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 %   -18.3% -19.1% 9.5% -2.1% -13.6% -1.9% 0.0% 0.0%   ROI %   -41.6% -70.8% 39.6% -6.5% -19.4% -2.1% 0.0% 0.0%   ROE %   -38.1% -56.5% 27.7% -6.9% -135.1% -1.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   35.9% 18.7% 30.9% 29.0% 1.8% -0.1% -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, %   161.4% 162.7% -353.7% 933.9% -746.3% -1,020.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 16.1% 4,479.8% -62,442.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 20.7% 1.0% 1.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.4 1.1 1.3 1.2 0.2 0.5 0.0 0.0   Current Ratio   1.4 1.1 1.3 1.2 0.2 0.5 0.0 0.0   Cash and cash equivalent   224.5 261.9 245.9 205.5 250.9 2,021.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   177.3 61.4 121.4 80.9 -1,551.1 -2,971.4 -97.9 -97.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -139 -161 70 -19 -184 -310 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -139 -161 70 -19 -184 -310 0 0   EBIT / employee   -139 -161 70 -19 -184 -310 0 0   Net earnings / employee   -128 -119 49 -13 -151 -45 0 0