Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frederiks smede og montage A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.0% 0.9% 0.8% 1.3% 0.6% 0.6% 8.3% 8.1%   Credit score (0-100)   89 89 90 78 98 95 30 30   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   712.1 811.6 575.2 68.5 1,159.0 1,016.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18,646 20,151 15,900 9,353 15,172 14,223 0.0 0.0   EBITDA   3,259 3,361 1,619 724 3,296 3,266 0.0 0.0   EBIT   2,641 2,615 1,035 415 2,837 2,986 0.0 0.0   Pre-tax profit (PTP)   2,411.1 2,491.8 974.2 328.9 2,762.0 2,974.5 0.0 0.0   Net earnings   1,877.6 1,938.7 753.0 252.7 2,150.8 2,315.3 0.0 0.0   Pre-tax profit without non-rec. items   2,411 2,492 974 329 2,762 2,974 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,907 1,583 1,305 1,227 888 1,321 0.0 0.0   Shareholders equity total   5,792 6,931 3,584 3,837 5,987 6,303 5,793 5,793   Interest-bearing liabilities   0.0 563 426 1,387 0.0 0.0 0.0 0.0   Balance sheet total (assets)   16,468 18,548 10,607 10,874 13,672 12,657 5,793 5,793   Net Debt   -885 557 405 1,365 -3,122 -489 -5,793 -5,793     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   18,646 20,151 15,900 9,353 15,172 14,223 0.0 0.0   Gross profit growth   33.5% 8.1% -21.1% -41.2% 62.2% -6.3% -100.0% 0.0%   Employees   0 0 0 0 0 22 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)   16,468 18,548 10,607 10,874 13,672 12,657 5,793 5,793   Balance sheet change%   16.0% 12.6% -42.8% 2.5% 25.7% -7.4% -54.2% 0.0%   Added value   3,258.6 3,360.7 1,619.1 724.1 3,145.5 3,266.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -742 -1,147 -1,095 -387 -798 153 -1,321 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   14.2% 13.0% 6.5% 4.4% 18.7% 21.0% 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 %   17.2% 15.0% 7.1% 3.9% 23.1% 22.8% 0.0% 0.0%   ROI %   40.4% 38.1% 17.4% 8.7% 49.4% 47.7% 0.0% 0.0%   ROE %   38.7% 30.5% 14.3% 6.8% 43.8% 37.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   35.2% 37.4% 33.8% 35.3% 43.8% 49.8% 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, %   -27.2% 16.6% 25.0% 188.6% -94.7% -15.0% 0.0% 0.0%   Gearing %   0.0% 8.1% 11.9% 36.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.6% 48.5% 12.3% 9.5% 10.8% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.3 1.4 1.4 1.3 1.8 2.0 0.0 0.0   Current Ratio   1.4 1.5 1.4 1.4 1.8 2.0 0.0 0.0   Cash and cash equivalent   884.9 6.0 21.2 21.2 3,121.5 489.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,299.3 5,798.2 2,640.9 2,702.1 5,734.5 5,683.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 148 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 148 0 0   EBIT / employee   0 0 0 0 0 136 0 0   Net earnings / employee   0 0 0 0 0 105 0 0