Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKAANING FOTOGRAFI 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   7.8% 7.4% 8.4% 6.3% 8.7% 22.8% 17.3% 17.3%   Credit score (0-100)   34 35 31 39 28 3 8 8   Credit rating   BB BB BB BBB BB B BB BB   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)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   82.7 92.6 122 61.3 54.8 -10.6 0.0 0.0   EBITDA   20.6 47.6 62.4 11.3 73.4 -16.8 0.0 0.0   EBIT   12.4 35.9 50.0 10.8 61.6 -26.5 0.0 0.0   Pre-tax profit (PTP)   12.4 35.9 49.8 8.2 61.3 -26.9 0.0 0.0   Net earnings   9.6 27.9 38.8 5.8 47.8 -68.0 0.0 0.0   Pre-tax profit without non-rec. items   12.4 35.9 49.8 8.2 61.3 -26.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   32.1 20.4 0.0 16.5 23.2 0.0 0.0 0.0   Shareholders equity total   -67.5 -39.5 -0.8 5.0 52.8 -15.2 -140 -140   Interest-bearing liabilities   204 181 146 95.4 90.0 25.5 140 140   Balance sheet total (assets)   165 155 179 117 151 25.1 0.0 0.0   Net Debt   174 144 40.8 74.3 11.9 25.5 140 140     See the entire balance sheet 1000.0 Volume  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   82.7 92.6 122 61.3 54.8 -10.6 0.0 0.0   Gross profit growth   0.0% 12.0% 31.8% -49.8% -10.7% 0.0% 0.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   165 155 179 117 151 25 0 0   Balance sheet change%   0.0% -5.8% 15.6% -34.5% 28.2% -83.3% -100.0% 0.0%   Added value   20.6 47.6 62.4 11.3 62.0 -16.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   24 -23 -33 16 -5 -33 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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 (%)   14.9% 38.8% 41.0% 17.6% 112.4% 248.8% 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 %   5.3% 16.8% 26.7% 7.2% 45.9% -27.7% 0.0% 0.0%   ROI %   6.1% 18.7% 30.6% 8.8% 50.7% -31.4% 0.0% 0.0%   ROE %   5.9% 17.5% 23.2% 6.2% 165.4% -174.6% 0.0% 0.0%   1000.0 Solidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   -29.1% -20.3% -0.4% 4.2% 35.1% -37.7% -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, %   843.8% 303.6% 65.3% 660.7% 16.2% -151.9% 0.0% 0.0%   Gearing %   -302.1% -457.3% -19,139.4% 1,910.1% 170.5% -167.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.2% 2.2% 0.3% 0.7% 0.0% 0.0%   1000.0 Liquidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   0.6 0.7 1.0 0.9 1.3 0.6 0.0 0.0   Current Ratio   0.6 0.7 1.0 0.9 1.3 0.6 0.0 0.0   Cash and cash equivalent   29.7 36.4 105.0 21.0 78.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   -99.5 -59.9 -0.8 -11.5 29.6 -15.2 -70.1 -70.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 62 11 62 -17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 62 11 73 -17 0 0   EBIT / employee   0 0 50 11 62 -26 0 0   Net earnings / employee   0 0 39 6 48 -68 0 0