Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Poster & Frame Art Group ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   10.5% 9.0% 2.2% 1.2% 0.5% 0.7% 4.4% 4.3%   Credit score (0-100)   24 29 66 82 98 94 47 48   Credit rating   BB BB BBB A AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.2 349.8 1,936.3 1,783.0 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   2,464 4,250 7,534 15,342 17,844 19,062 0.0 0.0   EBITDA   76.1 1,012 1,980 5,375 4,954 2,193 0.0 0.0   EBIT   76.1 635 1,562 4,955 4,453 1,715 0.0 0.0   Pre-tax profit (PTP)   74.6 614.6 1,543.6 4,832.2 4,327.0 1,439.1 0.0 0.0   Net earnings   9.6 408.5 1,317.0 3,744.2 3,309.1 1,107.2 0.0 0.0   Pre-tax profit without non-rec. items   74.6 615 1,544 4,832 4,327 1,439 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   561 557 647 480 598 418 0.0 0.0   Shareholders equity total   102 511 1,828 5,272 13,110 13,917 13,864 13,864   Interest-bearing liabilities   17.4 0.0 0.0 5.9 869 3,067 0.0 0.0   Balance sheet total (assets)   1,614 4,865 7,775 13,732 19,364 28,704 13,864 13,864   Net Debt   -4.3 -247 -2,077 -2,922 -1,105 1,805 -13,527 -13,527     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,464 4,250 7,534 15,342 17,844 19,062 0.0 0.0   Gross profit growth   82.3% 72.5% 77.3% 103.6% 16.3% 6.8% -100.0% 0.0%   Employees   0 10 20 52 47 77 0 0   Employee growth %   0.0% 0.0% 100.0% 160.0% -9.6% 63.8% -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)   1,614 4,865 7,775 13,732 19,364 28,704 13,864 13,864   Balance sheet change%   43.5% 201.4% 59.8% 76.6% 41.0% 48.2% -51.7% 0.0%   Added value   76.1 1,012.4 1,979.8 5,375.2 4,873.0 2,192.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   459 -131 -345 -691 -306 -790 -418 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 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 (%)   3.1% 15.0% 20.7% 32.3% 25.0% 9.0% 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 %   5.6% 19.6% 24.7% 46.3% 26.9% 7.2% 0.0% 0.0%   ROI %   20.4% 169.5% 129.0% 140.0% 46.3% 11.1% 0.0% 0.0%   ROE %   9.9% 133.2% 112.6% 105.5% 36.0% 8.2% 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 %   6.3% 10.5% 23.5% 38.4% 67.7% 48.7% 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, %   -5.6% -24.4% -104.9% -54.4% -22.3% 82.3% 0.0% 0.0%   Gearing %   17.0% 0.0% 0.0% 0.1% 6.6% 22.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 239.0% 0.0% 4,850.9% 29.6% 14.5% 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   0.4 0.6 0.8 1.1 1.1 0.7 0.0 0.0   Current Ratio   0.5 0.8 1.0 1.5 1.9 1.3 0.0 0.0   Cash and cash equivalent   21.7 247.1 2,076.7 2,928.3 1,974.4 1,262.8 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   -685.9 -769.1 226.4 3,992.7 5,557.1 4,900.1 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   0 101 99 103 104 28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 101 99 103 105 28 0 0   EBIT / employee   0 64 78 95 95 22 0 0   Net earnings / employee   0 41 66 72 70 14 0 0