Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Futureline Media 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% 3.1% 3.1%   Bankruptcy risk   11.8% 11.2% 14.4% 15.5% 24.0% 11.5% 18.3% 18.1%   Credit score (0-100)   21 23 15 11 3 20 8 8   Credit rating   BB BB BB BB B BB 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)  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   98 154 59 0 0 0 0 0   Gross profit   49.9 94.4 -14.0 0.0 22.8 20.7 0.0 0.0   EBITDA   49.9 94.4 -14.0 0.0 7.3 15.0 0.0 0.0   EBIT   21.8 66.4 -42.1 0.0 -20.7 15.0 0.0 0.0   Pre-tax profit (PTP)   19.9 63.7 -43.4 0.0 -20.9 14.9 0.0 0.0   Net earnings   13.8 49.8 -43.4 0.0 -20.9 14.9 0.0 0.0   Pre-tax profit without non-rec. items   19.9 63.7 -43.4 0.0 -20.9 14.9 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   112 84.2 56.1 28.1 0.0 0.0 0.0 0.0   Shareholders equity total   63.8 114 70.1 -18.0 -38.9 -24.0 -95.4 -95.4   Interest-bearing liabilities   0.0 0.0 0.0 0.0 5.0 30.2 95.4 95.4   Balance sheet total (assets)   137 129 87.2 38.0 6.2 58.4 0.0 0.0   Net Debt   -1.3 -0.9 -0.1 -5.6 4.4 29.4 95.4 95.4     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   98 154 59 0 0 0 0 0   Net sales growth   0.0% 57.9% -61.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   49.9 94.4 -14.0 0.0 22.8 20.7 0.0 0.0   Gross profit growth   0.0% 89.4% 0.0% 0.0% 0.0% -9.2% -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)   137 129 87 38 6 58 0 0   Balance sheet change%   0.0% -5.8% -32.5% -56.5% -83.7% 841.3% -100.0% 0.0%   Added value   49.9 94.4 -14.0 0.0 -20.7 15.0 0.0 0.0   Added value %   51.1% 61.3% -23.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   84 -56 -56 -28 -56 0 0 0   Net sales trend   0.0 1.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 0.0 -1.0 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 %   51.1% 61.3% -23.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   22.3% 43.1% -71.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   43.7% 70.3% 299.9% 0.0% -91.1% 72.5% 0.0% 0.0%   Net Earnings %   14.1% 32.3% -73.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   42.9% 50.5% -25.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   20.4% 41.3% -73.2% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   15.9% 49.8% -38.9% 0.0% -41.1% 23.5% 0.0% 0.0%   ROI %   34.2% 74.9% -45.9% 0.0% -829.9% 85.0% 0.0% 0.0%   ROE %   21.6% 56.2% -47.3% 0.0% -94.6% 46.1% 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 %   46.5% 87.9% 80.4% -32.1% -86.2% -29.1% -100.0% -100.0%   Relative indebtedness %   75.2% 10.2% 28.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   73.9% 9.6% 28.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -2.7% -0.9% 0.8% 0.0% 59.5% 196.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -12.9% -126.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6.4% 0.6% 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   0.3 2.9 1.8 0.2 0.1 0.7 0.0 0.0   Current Ratio   0.3 2.9 1.8 0.2 0.1 0.7 0.0 0.0   Cash and cash equivalent   1.3 0.9 0.1 5.6 0.6 0.8 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 %   25.5% 29.2% 52.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -48.6 29.3 14.0 -46.1 -38.9 -24.0 -47.7 -47.7   Net working capital %   -49.8% 19.0% 23.6% 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