Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordic Art Ink Academy and Studio ApS 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% 5.4% 5.4%   Bankruptcy risk   5.7% 2.3% 2.2% 2.3% 1.2% 2.1% 10.7% 10.5%   Credit score (0-100)   41 67 66 63 82 67 23 23   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.1 0.3 0.2 187.0 0.4 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   2,391 5,546 7,435 11,853 14,162 10,397 0.0 0.0   EBITDA   2,196 2,839 3,706 5,628 2,603 376 0.0 0.0   EBIT   2,196 2,749 3,627 5,510 2,512 277 0.0 0.0   Pre-tax profit (PTP)   2,195.7 2,743.4 3,817.2 5,677.6 2,753.7 778.4 0.0 0.0   Net earnings   1,702.2 2,138.4 3,061.1 4,423.4 2,140.4 596.0 0.0 0.0   Pre-tax profit without non-rec. items   2,196 2,743 3,817 5,678 2,754 778 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   118 119 446 328 237 176 0.0 0.0   Shareholders equity total   1,798 3,936 3,997 5,420 3,161 1,757 1,077 1,077   Interest-bearing liabilities   283 75.2 61.1 169 443 432 0.0 0.0   Balance sheet total (assets)   3,016 5,366 5,493 7,301 8,784 6,493 1,077 1,077   Net Debt   283 75.2 61.1 169 443 319 -1,077 -1,077     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   2,391 5,546 7,435 11,853 14,162 10,397 0.0 0.0   Gross profit growth   70.9% 132.0% 34.1% 59.4% 19.5% -26.6% -100.0% 0.0%   Employees   0 7 7 16 18 21 0 0   Employee growth %   0.0% 0.0% 0.0% 128.6% 12.5% 16.7% -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)   3,016 5,366 5,493 7,301 8,784 6,493 1,077 1,077   Balance sheet change%   113.3% 77.9% 2.4% 32.9% 20.3% -26.1% -83.4% 0.0%   Added value   2,196.4 2,838.6 3,706.1 5,627.6 2,630.0 376.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16 -174 247 -236 -182 -160 -176 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 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 (%)   91.9% 49.6% 48.8% 46.5% 17.7% 2.7% 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 %   99.2% 65.6% 70.4% 88.8% 34.4% 10.4% 0.0% 0.0%   ROI %   140.4% 90.2% 94.7% 117.7% 50.0% 14.9% 0.0% 0.0%   ROE %   119.7% 74.6% 77.2% 93.9% 49.9% 24.2% 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 %   59.6% 73.4% 72.8% 74.2% 36.0% 27.1% 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, %   12.9% 2.6% 1.6% 3.0% 17.0% 84.9% 0.0% 0.0%   Gearing %   15.8% 1.9% 1.5% 3.1% 14.0% 24.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 2.9% 9.2% 4.7% 5.3% 2.8% 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   2.2 3.6 3.3 3.7 2.3 3.5 0.0 0.0   Current Ratio   2.3 3.7 3.4 3.7 2.3 3.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 112.5 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   1,593.9 3,816.6 3,555.3 5,095.3 4,813.8 4,526.7 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   0 406 529 352 146 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 406 529 352 145 18 0 0   EBIT / employee   0 393 518 344 140 13 0 0   Net earnings / employee   0 305 437 276 119 28 0 0