Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FOTOMAGASINET ApS, THISTED 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% 3.8% 3.8%   Bankruptcy risk   2.7% 4.2% 1.8% 2.3% 2.1% 1.8% 9.7% 9.5%   Credit score (0-100)   62 49 72 64 67 70 25 26   Credit rating   BBB BBB A BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 1.8 0.1 0.2 1.2 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   1,786 1,468 1,586 1,457 1,513 1,500 0.0 0.0   EBITDA   226 -81.9 311 192 162 168 0.0 0.0   EBIT   34.5 -177 173 101 66.4 88.3 0.0 0.0   Pre-tax profit (PTP)   55.6 -178.8 183.9 106.0 74.2 97.2 0.0 0.0   Net earnings   42.1 -140.1 142.7 82.0 57.1 75.1 0.0 0.0   Pre-tax profit without non-rec. items   55.6 -179 184 106 74.2 97.2 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   298 226 230 168 133 104 0.0 0.0   Shareholders equity total   1,899 1,759 1,902 1,984 2,041 2,116 1,966 1,966   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,642 2,709 2,911 3,037 2,614 2,747 1,966 1,966   Net Debt   -744 -980 -1,303 -1,229 -863 -1,095 -1,966 -1,966     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   1,786 1,468 1,586 1,457 1,513 1,500 0.0 0.0   Gross profit growth   -14.0% -17.8% 8.0% -8.1% 3.8% -0.9% -100.0% 0.0%   Employees   5 4 5 4 5 4 0 0   Employee growth %   -16.7% -20.0% 25.0% -20.0% 25.0% -20.0% -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)   2,642 2,709 2,911 3,037 2,614 2,747 1,966 1,966   Balance sheet change%   -5.5% 2.5% 7.4% 4.3% -13.9% 5.1% -28.4% 0.0%   Added value   226.4 -81.9 311.4 192.5 157.8 168.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -331 -167 -134 -153 -131 -109 -104 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   1.9% -12.1% 10.9% 6.9% 4.4% 5.9% 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 %   2.1% -6.1% 6.7% 3.8% 2.8% 3.7% 0.0% 0.0%   ROI %   3.0% -8.9% 10.0% 5.6% 3.9% 4.8% 0.0% 0.0%   ROE %   2.2% -7.7% 7.8% 4.2% 2.8% 3.6% 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 %   71.9% 64.9% 65.3% 65.3% 78.1% 77.0% 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, %   -328.8% 1,196.3% -418.3% -638.3% -533.0% -651.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 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   1.3 1.4 1.5 1.5 1.8 2.1 0.0 0.0   Current Ratio   2.9 2.6 2.7 2.8 4.0 3.9 0.0 0.0   Cash and cash equivalent   744.4 980.0 1,302.7 1,228.7 863.3 1,095.2 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   1,431.3 1,441.6 1,621.6 1,727.6 1,735.5 1,850.4 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   45 -20 62 48 32 42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 -20 62 48 32 42 0 0   EBIT / employee   7 -44 35 25 13 22 0 0   Net earnings / employee   8 -35 29 20 11 19 0 0