Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PHONOGRAFEN 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  2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020e N/A 2021e N/A Bankruptcy risk for industry   2.5% 2.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 13.8% 13.0% 13.9% 28.9% 18.4% 18.4%   Credit score (0-100)   0 0 19 20 17 3 7 7   Credit rating   N/A N/A BB BB BB B 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)  2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020e N/A 2021e N/A Net sales   0 0 0 0 9 60 60 60   Gross profit   0.0 0.0 -9.4 -2.3 9.0 59.8 0.0 0.0   EBITDA   0.0 0.0 -9.4 -2.3 9.0 59.8 0.0 0.0   EBIT   0.0 0.0 -20.1 -7.0 4.3 56.5 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -20.1 -7.0 4.3 56.5 0.0 0.0   Net earnings   0.0 0.0 -20.1 -7.0 4.3 56.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -20.1 -7.0 4.3 56.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 12.5 7.9 3.2 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 23.5 18.1 22.3 50.5 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 23.5 18.7 22.3 49.8 0.0 0.0   Net Debt   0.0 0.0 -9.9 -10.8 -19.1 -49.8 0.0 0.0     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020e N/A 2021e N/A Net sales   0 0 0 0 9 60 60 60   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 565.7% 0.0% 0.0%   Gross profit   0.0 0.0 -9.4 -2.3 9.0 59.8 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 75.5% 0.0% 565.7% -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)   0 0 23 19 22 50 0 0   Balance sheet change%   0.0% 0.0% 0.0% -20.4% 19.4% 123.1% -100.0% 0.0%   Added value   0.0 0.0 -9.4 -2.3 9.0 59.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 100.0% 100.0% 0.0% 0.0%   Investments   0 0 2 -9 -9 -6 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 100.0% 100.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 48.2% 94.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 213.3% 301.0% 48.2% 94.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 48.2% 94.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 100.0% 100.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 48.2% 94.6% 0.0% 0.0%   ROA %   0.0% 0.0% -85.7% -33.0% 21.1% 156.9% 0.0% 0.0%   ROI %   0.0% 0.0% -85.7% -33.5% 21.4% 155.3% 0.0% 0.0%   ROE %   0.0% 0.0% -85.7% -33.5% 21.4% 155.3% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 100.0% 97.1% 100.0% 98.5% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -1.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -212.7% -84.5% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 105.0% 467.8% -212.7% -83.3% 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  2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 20.2 0.0 -66.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 20.2 0.0 -66.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 9.9 10.8 19.1 49.8 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020e N/A 2021e 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% 212.7% 83.3% 0.0% 0.0%   Net working capital   0.0 0.0 10.9 10.3 19.1 50.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 212.7% 84.5% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020e N/A 2021e 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