Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAN FILM 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% 2.8% 2.8%   Bankruptcy risk   8.4% 7.3% 6.9% 7.4% 15.0% 19.9% 17.0% 17.0%   Credit score (0-100)   31 35 35 31 13 5 10 10   Credit rating   BB BBB BBB BB BB B BB BB   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)  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   -819 -700 -679 -406 -316 131 0.0 0.0   EBITDA   -823 -709 -681 -410 -316 131 0.0 0.0   EBIT   -823 -709 -688 -418 -345 131 0.0 0.0   Pre-tax profit (PTP)   -2,004.7 -1,899.7 -1,885.4 -1,613.2 -1,524.6 123.5 0.0 0.0   Net earnings   -2,004.7 -1,899.7 -1,885.4 -1,613.2 -1,524.6 146.7 0.0 0.0   Pre-tax profit without non-rec. items   -2,005 -1,900 -1,885 -1,613 -1,525 123 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   0.0 0.0 21.8 14.6 0.0 0.0 0.0 0.0   Shareholders equity total   -11,714 -13,614 -15,499 -17,112 -18,637 -18,490 -19,090 -19,090   Interest-bearing liabilities   18,097 18,226 18,402 18,187 18,443 18,290 19,090 19,090   Balance sheet total (assets)   6,501 4,753 3,052 1,309 22.3 16.1 0.0 0.0   Net Debt   18,094 18,224 18,392 18,187 18,432 18,285 19,090 19,090     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   -819 -700 -679 -406 -316 131 0.0 0.0   Gross profit growth   3.8% 14.6% 2.9% 40.3% 22.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,501 4,753 3,052 1,309 22 16 0 0   Balance sheet change%   -20.8% -26.9% -35.8% -57.1% -98.3% -27.9% -100.0% 0.0%   Added value   -823.2 -709.1 -680.8 -410.3 -338.0 130.6 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 15 -15 -44 0 0 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 -5.0 -5.0 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 (%)   100.5% 101.4% 101.3% 102.9% 109.2% 100.0% 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 %   -10.6% -9.9% -9.7% -8.2% -7.7% 0.7% 0.0% 0.0%   ROI %   -10.7% -10.0% -9.7% -8.3% -7.8% 0.7% 0.0% 0.0%   ROE %   -27.3% -33.8% -48.3% -74.0% -229.0% 764.8% 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 %   -64.3% -74.1% -83.5% -92.9% -99.9% -99.9% -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, %   -2,198.0% -2,570.1% -2,701.5% -4,432.4% -5,828.0% 13,999.9% 0.0% 0.0%   Gearing %   -154.5% -133.9% -118.7% -106.3% -99.0% -98.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 0.5% 0.5% 0.5% 0.5% 0.0% 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   0.2 0.2 0.1 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.4 0.3 0.2 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   3.1 1.9 10.0 0.4 10.8 4.5 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   -11,746.5 -13,646.8 -15,520.9 -17,126.8 -18,562.3 -18,408.4 -9,545.1 -9,545.1   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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0