Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fable Media 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   1.1% 1.2% 5.7% 4.5% 4.4% 4.5% 6.9% 6.9%   Credit score (0-100)   85 83 39 46 46 47 35 35   Credit rating   A A BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   500.7 576.5 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,598 10,953 17,932 24,436 27,612 34,341 0.0 0.0   EBITDA   4,198 9,274 16,071 20,206 24,295 32,117 0.0 0.0   EBIT   2,904 8,173 15,101 19,642 24,222 32,105 0.0 0.0   Pre-tax profit (PTP)   1,176.3 4,504.1 4,201.6 14,946.2 24,170.4 32,327.2 0.0 0.0   Net earnings   862.2 3,045.6 1,120.4 10,793.4 18,851.3 25,214.5 0.0 0.0   Pre-tax profit without non-rec. items   1,176 4,504 4,202 14,946 24,170 32,327 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,335 569 354 85.4 13.1 0.8 0.0 0.0   Shareholders equity total   11,053 14,098 5,219 6,417 11,268 11,482 11,432 11,432   Interest-bearing liabilities   1,904 13,072 1,055 1,083 1,415 1,424 0.0 0.0   Balance sheet total (assets)   29,813 31,312 26,009 14,865 20,459 19,313 11,432 11,432   Net Debt   1,759 12,944 1,026 -3,384 -77.6 -26.7 -11,432 -11,432     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   12,598 10,953 17,932 24,436 27,612 34,341 0.0 0.0   Gross profit growth   13.7% -13.1% 63.7% 36.3% 13.0% 24.4% -100.0% 0.0%   Employees   16 2 2 2 2 2 0 0   Employee growth %   -5.9% -87.5% 0.0% 0.0% 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)   29,813 31,312 26,009 14,865 20,459 19,313 11,432 11,432   Balance sheet change%   3.8% 5.0% -16.9% -42.8% 37.6% -5.6% -40.8% 0.0%   Added value   4,198.3 9,273.9 16,071.2 20,206.1 24,786.5 32,116.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,564 -2,577 -2,672 -1,128 -145 -25 -1 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   23.0% 74.6% 84.2% 80.4% 87.7% 93.5% 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 %   9.8% 20.9% 20.6% 77.9% 137.6% 163.0% 0.0% 0.0%   ROI %   11.4% 24.1% 35.4% 231.2% 240.9% 253.3% 0.0% 0.0%   ROE %   8.1% 24.2% 11.6% 185.5% 213.2% 221.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   37.1% 45.2% 20.1% 43.2% 55.1% 59.5% 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, %   41.9% 139.6% 6.4% -16.7% -0.3% -0.1% 0.0% 0.0%   Gearing %   17.2% 92.7% 20.2% 16.9% 12.6% 12.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   110.8% 25.1% 24.3% 91.0% 10.8% 5.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.3 1.0 1.2 1.7 2.2 2.5 0.0 0.0   Current Ratio   2.3 1.0 1.2 1.7 2.2 2.5 0.0 0.0   Cash and cash equivalent   144.7 128.1 28.8 4,467.6 1,492.2 1,450.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   6,698.8 -348.3 4,226.3 6,050.2 10,903.8 11,429.2 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   262 4,637 8,036 10,103 12,393 16,058 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   262 4,637 8,036 10,103 12,147 16,058 0 0   EBIT / employee   181 4,086 7,551 9,821 12,111 16,052 0 0   Net earnings / employee   54 1,523 560 5,397 9,426 12,607 0 0