Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FJORDBO 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  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Bankruptcy risk for industry   3.8% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8%   Bankruptcy risk   0.0% 10.6% 20.6% 9.2% 11.5% 6.6% 20.6% 18.1%   Credit score (0-100)   0 26 6 28 22 36 4 7   Credit rating   N/A BB B BB BB BBB B B   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)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 361 16.1 68.4 86.1 32.8 0.0 0.0   EBITDA   0.0 49.0 -236 42.5 86.7 28.9 0.0 0.0   EBIT   0.0 32.3 -260 42.5 81.1 10.1 0.0 0.0   Pre-tax profit (PTP)   0.0 26.4 -267.3 37.5 77.6 6.7 0.0 0.0   Net earnings   0.0 26.4 -267.3 37.5 77.6 6.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 26.4 -267 37.5 77.6 6.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 203 -142 -105 -27.1 -20.4 -145 -145   Interest-bearing liabilities   0.0 10.9 68.1 169 163 140 145 145   Balance sheet total (assets)   0.0 340 41.2 90.8 182 129 0.0 0.0   Net Debt   0.0 -26.6 102 91.7 36.6 16.3 145 145     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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   0.0 361 16.1 68.4 86.1 32.8 0.0 0.0   Gross profit growth   0.0% 0.0% -95.5% 325.6% 25.8% -61.9% -100.0% 0.0%   Employees   0 0 1 0     0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   0 340 41 91 182 129 0 0   Balance sheet change%   0.0% 0.0% -87.9% 120.4% 100.2% -28.8% -100.0% 0.0%   Added value   0.0 49.0 -235.6 42.5 81.1 28.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -17 -24 0 -6 -19 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 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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% 9.0% -1,615.3% 62.1% 94.3% 30.7% 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 %   0.0% 9.6% -99.2% 22.4% 40.1% 5.6% 0.0% 0.0%   ROI %   0.0% 15.2% -184.1% 35.8% 48.8% 6.6% 0.0% 0.0%   ROE %   0.0% 13.0% -218.8% 56.8% 56.9% 4.3% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Equity ratio %   0.0% 59.7% -77.5% -53.6% -13.0% -13.6% -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% -54.3% -43.1% 215.8% 42.2% 56.5% 0.0% 0.0%   Gearing %   0.0% 5.4% -47.9% -161.5% -601.6% -685.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 115.2% 19.3% 4.2% 2.1% 2.2% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Quick Ratio   0.0 2.5 0.2 0.5 0.9 0.9 0.0 0.0   Current Ratio   0.0 2.5 0.2 0.5 0.9 0.9 0.0 0.0   Cash and cash equivalent   0.0 37.5 -33.5 77.4 126.6 123.5 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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   0.0 203.1 -142.2 -104.7 -27.1 -20.4 -72.7 -72.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -236 0 8,113 2,890 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -236 0 8,674 2,890 0 0   EBIT / employee   0 0 -260 0 8,113 1,007 0 0   Net earnings / employee   0 0 -267 0 7,759 672 0 0