Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GETTY IMAGES DENMARK 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% 3.3% 3.3%   Bankruptcy risk   4.4% 2.6% 3.6% 3.0% 3.0% 2.8% 7.2% 7.2%   Credit score (0-100)   49 63 52 56 57 58 34 34   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.1 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   3,191 5,430 3,490 2,870 2,804 2,952 0.0 0.0   EBITDA   342 458 459 621 658 668 0.0 0.0   EBIT   342 458 459 621 658 668 0.0 0.0   Pre-tax profit (PTP)   252.3 990.3 523.7 619.5 656.9 668.6 0.0 0.0   Net earnings   195.9 770.2 407.0 482.7 512.1 521.4 0.0 0.0   Pre-tax profit without non-rec. items   252 990 524 619 657 669 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   27,451 28,221 28,628 29,111 29,623 30,145 29,945 29,945   Interest-bearing liabilities   403 1.3 62.4 96.9 132 16.6 0.0 0.0   Balance sheet total (assets)   28,591 33,568 36,233 36,124 36,551 37,346 29,945 29,945   Net Debt   403 -65.8 -76.5 -80.0 -731 -1,068 -29,945 -29,945     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   3,191 5,430 3,490 2,870 2,804 2,952 0.0 0.0   Gross profit growth   16.9% 70.2% -35.7% -17.8% -2.3% 5.3% -100.0% 0.0%   Employees   5 7 3 2 2 2 0 0   Employee growth %   66.7% 40.0% -57.1% -33.3% 0.0% 0.0% -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)   28,591 33,568 36,233 36,124 36,551 37,346 29,945 29,945   Balance sheet change%   -8.5% 17.4% 7.9% -0.3% 1.2% 2.2% -19.8% 0.0%   Added value   341.9 458.2 458.6 620.9 657.7 667.9 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 0 0 0 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 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 (%)   10.7% 8.4% 13.1% 21.6% 23.5% 22.6% 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 %   1.1% 3.2% 1.5% 1.7% 1.8% 1.8% 0.0% 0.0%   ROI %   1.2% 3.5% 1.9% 2.1% 2.2% 2.2% 0.0% 0.0%   ROE %   0.7% 2.8% 1.4% 1.7% 1.7% 1.7% 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 %   96.0% 89.7% 88.8% 92.5% 93.7% 93.9% 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, %   117.9% -14.4% -16.7% -12.9% -111.1% -159.9% 0.0% 0.0%   Gearing %   1.5% 0.0% 0.2% 0.3% 0.4% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 0.6% 18.7% 1.8% 0.7% 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   25.0 10.3 10.8 15.3 18.3 19.2 0.0 0.0   Current Ratio   25.0 6.3 4.9 5.1 5.3 5.2 0.0 0.0   Cash and cash equivalent   0.0 67.1 139.0 176.9 863.2 1,084.5 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   27,389.1 28,123.3 28,833.7 29,100.6 29,612.7 30,134.1 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   68 65 153 310 329 334 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   68 65 153 310 329 334 0 0   EBIT / employee   68 65 153 310 329 334 0 0   Net earnings / employee   39 110 136 241 256 261 0 0