Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAX FODGAARD 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   3.3% 3.4% 3.4% 3.3% 1.0% 1.0% 7.0% 7.0%   Credit score (0-100)   56 54 52 55 84 86 34 34   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 9,685.6 10,907.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   45,742 47,433 49,973 55,195 83,478 89,089 0.0 0.0   EBITDA   9,227 7,553 12,175 16,014 39,109 42,415 0.0 0.0   EBIT   9,227 7,553 12,175 16,014 37,384 40,725 0.0 0.0   Pre-tax profit (PTP)   8,358.0 7,938.0 11,616.0 12,024.0 39,686.3 44,624.4 0.0 0.0   Net earnings   8,358.0 7,938.0 11,616.0 12,024.0 30,915.4 34,686.3 0.0 0.0   Pre-tax profit without non-rec. items   9,227 7,553 12,175 16,014 39,686 44,624 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 19,690 19,762 0.0 0.0   Shareholders equity total   87,611 94,550 104,816 115,340 144,255 176,941 167,441 167,441   Interest-bearing liabilities   0.0 0.0 0.0 0.0 72.5 95.2 0.0 0.0   Balance sheet total (assets)   107,151 118,001 130,103 145,632 180,043 219,091 167,441 167,441   Net Debt   0.0 0.0 0.0 0.0 -46,428 -44,571 -167,441 -167,441     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   45,742 47,433 49,973 55,195 83,478 89,089 0.0 0.0   Gross profit growth   7.1% 3.7% 5.4% 10.4% 51.2% 6.7% -100.0% 0.0%   Employees   0 0 0 0 64 66 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 3.1% -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)   107,151 118,001 130,103 145,632 180,043 219,091 167,441 167,441   Balance sheet change%   5.4% 10.1% 10.3% 11.9% 23.6% 21.7% -23.6% 0.0%   Added value   9,227.0 7,553.0 12,175.0 16,014.0 37,384.3 42,414.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16,624 0 0 0 17,965 -1,618 -19,762 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   20.2% 15.9% 24.4% 29.0% 44.8% 45.7% 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 %   8.8% 6.7% 9.8% 11.6% 24.4% 22.4% 0.0% 0.0%   ROI %   9.7% 6.7% 9.8% 11.6% 27.3% 27.6% 0.0% 0.0%   ROE %   10.0% 8.7% 11.7% 10.9% 23.8% 21.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 80.3% 80.9% 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% 0.0% 0.0% -118.7% -105.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 155.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 2.8 2.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 4.6 4.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 46,500.3 44,666.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 0.0 0.0 107,336.7 137,945.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 584 643 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 611 643 0 0   EBIT / employee   0 0 0 0 584 617 0 0   Net earnings / employee   0 0 0 0 483 526 0 0