Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Earth 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  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6%   Bankruptcy risk   0.0% 0.0% 9.4% 13.4% 12.1% 19.7% 20.4% 17.1%   Credit score (0-100)   0 0 28 18 19 5 5 9   Credit rating   N/A N/A BB BB BB B B 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 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 284 1,202 67.0 -30.2 0.0 0.0   EBITDA   0.0 0.0 -508 123 -201 -30.2 0.0 0.0   EBIT   0.0 0.0 -527 95.0 -229 -39.1 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -532.0 65.0 -248.0 -55.0 0.0 0.0   Net earnings   0.0 0.0 -416.0 51.0 -248.0 -157.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -532 65.0 -248 -55.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 29.0 16.0 3.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 -366 -315 -563 -720 -770 -770   Interest-bearing liabilities   0.0 0.0 665 381 633 707 770 770   Balance sheet total (assets)   0.0 0.0 411 285 124 1.4 0.0 0.0   Net Debt   0.0 0.0 665 381 633 707 770 770     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   0.0 0.0 284 1,202 67.0 -30.2 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 323.2% -94.4% 0.0% 0.0% 0.0%   Employees   0 0 2 2 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% -100.0% 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)   0 0 411 285 124 1 0 0   Balance sheet change%   0.0% 0.0% 0.0% -30.7% -56.5% -98.9% -100.0% 0.0%   Added value   0.0 0.0 -508.0 123.0 -201.0 -30.2 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 45 -56 -55 -18 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   0.0% 0.0% -185.6% 7.9% -341.8% 129.4% 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 %   0.0% 0.0% -67.8% 13.9% -35.6% -5.6% 0.0% 0.0%   ROI %   0.0% 0.0% -79.2% 17.7% -43.6% -5.8% 0.0% 0.0%   ROE %   0.0% 0.0% -101.2% 14.7% -121.3% -250.5% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% -47.1% -52.5% -82.0% -99.8% -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, %   0.0% 0.0% -130.9% 309.8% -314.9% -2,338.2% 0.0% 0.0%   Gearing %   0.0% 0.0% -181.7% -121.0% -112.4% -98.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.5% 5.9% 3.7% 2.4% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.4 0.4 0.2 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.4 0.4 0.2 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   0.0 0.0 -454.0 -339.0 -572.0 -720.0 -385.0 -385.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -254 62 -201 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -254 62 -201 0 0 0   EBIT / employee   0 0 -264 48 -229 0 0 0   Net earnings / employee   0 0 -208 26 -248 0 0 0