Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Firstcom Europe 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   7.5% 5.1% 1.8% 1.6% 2.9% 1.4% 3.6% 3.6%   Credit score (0-100)   34 45 72 73 58 77 53 53   Credit rating   BB BBB A A BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 8.0 28.6 0.0 91.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   25,295 21,838 23,837 23,182 16,348 17,666 0.0 0.0   EBITDA   -4,511 -669 6,579 5,601 -1,772 3,915 0.0 0.0   EBIT   -6,253 -1,881 5,911 5,275 -2,178 2,881 0.0 0.0   Pre-tax profit (PTP)   -6,562.2 -2,458.1 5,457.9 4,764.5 -2,855.7 463.9 0.0 0.0   Net earnings   -5,212.4 -1,876.0 4,249.4 3,708.8 -2,339.8 115.1 0.0 0.0   Pre-tax profit without non-rec. items   -6,562 -2,458 5,458 4,765 -2,856 464 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   3,400 2,270 1,534 1,031 472 262 0.0 0.0   Shareholders equity total   2,025 149 4,398 8,107 5,767 5,882 4,882 4,882   Interest-bearing liabilities   9,876 11,771 12,969 13,863 15,707 29,734 10,528 10,528   Balance sheet total (assets)   32,182 28,590 35,763 39,126 31,623 44,751 15,410 15,410   Net Debt   8,059 10,866 6,496 12,523 12,364 26,444 10,528 10,528     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   25,295 21,838 23,837 23,182 16,348 17,666 0.0 0.0   Gross profit growth   2.5% -13.7% 9.2% -2.7% -29.5% 8.1% -100.0% 0.0%   Employees   48 42 32 29 27 23 0 0   Employee growth %   -11.1% -12.5% -23.8% -9.4% -6.9% -14.8% -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)   32,182 28,590 35,763 39,126 31,623 44,751 15,410 15,410   Balance sheet change%   -9.4% -11.2% 25.1% 9.4% -19.2% 41.5% -65.6% 0.0%   Added value   -4,511.1 -669.0 6,579.4 5,601.1 -1,852.1 3,915.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,047 -2,342 -1,405 -829 -965 14,166 -262 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 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -24.7% -8.6% 24.8% 22.8% -13.3% 16.3% 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 %   -16.9% -5.1% 18.9% 14.2% -6.1% 7.6% 0.0% 0.0%   ROI %   -34.7% -11.0% 35.9% 24.4% -9.2% 9.5% 0.0% 0.0%   ROE %   -112.6% -172.6% 186.9% 59.3% -33.7% 2.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   6.3% 0.5% 12.3% 20.7% 18.2% 13.1% 31.7% 31.7%   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, %   -178.7% -1,624.2% 98.7% 223.6% -697.8% 675.4% 0.0% 0.0%   Gearing %   487.7% 7,906.2% 294.9% 171.0% 272.3% 505.5% 215.6% 215.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 8.5% 4.9% 4.2% 4.7% 10.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.8 0.9 1.1 1.2 1.2 0.8 0.0 0.0   Current Ratio   0.9 1.0 1.2 1.3 1.3 0.8 0.0 0.0   Cash and cash equivalent   1,816.4 904.4 6,472.4 1,339.8 3,342.3 3,289.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -1,510.4 -1,253.3 4,954.5 8,313.7 6,587.9 -8,137.1 -5,263.9 -5,263.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -94 -16 206 193 -69 170 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -94 -16 206 193 -66 170 0 0   EBIT / employee   -130 -45 185 182 -81 125 0 0   Net earnings / employee   -109 -45 133 128 -87 5 0 0