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  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% 1.3% 1.3%   Bankruptcy risk   0.4% 2.1% 2.1% 2.1% 0.5% 0.4% 7.3% 7.3%   Credit score (0-100)   99 69 67 67 99 100 33 33   Credit rating   AAA A A A AAA AAA BBB BBB   Credit limit (kDKK)   9,650.8 5.8 6.5 10.5 14,001.1 19,112.5 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   42,727 45,742 47,433 49,973 55,195 83,478 0.0 0.0   EBITDA   7,650 9,227 7,553 12,175 17,484 39,109 0.0 0.0   EBIT   6,500 9,227 7,553 12,175 16,014 37,384 0.0 0.0   Pre-tax profit (PTP)   6,026.7 8,358.0 7,938.0 11,616.0 15,451.2 39,686.3 0.0 0.0   Net earnings   4,677.9 8,358.0 7,938.0 11,616.0 12,023.5 30,915.4 0.0 0.0   Pre-tax profit without non-rec. items   6,027 9,227 7,553 12,175 15,451 39,686 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   16,624 0.0 0.0 0.0 17,506 19,690 0.0 0.0   Shareholders equity total   79,254 87,611 94,550 104,816 115,340 144,255 134,755 134,755   Interest-bearing liabilities   3,480 0.0 0.0 0.0 97.8 72.5 0.0 0.0   Balance sheet total (assets)   101,646 107,151 118,001 130,103 145,632 180,043 134,755 134,755   Net Debt   -20,105 0.0 0.0 0.0 -27,375 -46,428 -134,755 -134,755     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   42,727 45,742 47,433 49,973 55,195 83,478 0.0 0.0   Gross profit growth   -1.8% 7.1% 3.7% 5.4% 10.4% 51.2% -100.0% 0.0%   Employees   63 0 0 0 61 64 0 0   Employee growth %   3.3% -100.0% 0.0% 0.0% 0.0% 4.9% -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)   101,646 107,151 118,001 130,103 145,632 180,043 134,755 134,755   Balance sheet change%   1.9% 5.4% 10.1% 10.3% 11.9% 23.6% -25.2% 0.0%   Added value   7,649.7 9,227.0 7,553.0 12,175.0 16,014.4 39,109.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,651 -16,624 0 0 16,036 460 -19,690 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 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 (%)   15.2% 20.2% 15.9% 24.4% 29.0% 44.8% 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 %   7.1% 8.8% 6.7% 9.8% 13.2% 24.4% 0.0% 0.0%   ROI %   8.7% 9.7% 6.7% 9.8% 14.7% 30.3% 0.0% 0.0%   ROE %   6.0% 10.0% 8.7% 11.7% 10.9% 23.8% 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 %   78.0% 100.0% 100.0% 100.0% 80.0% 80.3% 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, %   -262.8% 0.0% 0.0% 0.0% -156.6% -118.7% 0.0% 0.0%   Gearing %   4.4% 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 %   30.5% 0.0% 0.0% 0.0% 5,535.4% 66.3% 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   2.4 0.0 0.0 0.0 2.4 2.8 0.0 0.0   Current Ratio   4.6 0.0 0.0 0.0 4.4 4.6 0.0 0.0   Cash and cash equivalent   23,584.7 0.0 0.0 0.0 27,472.4 46,500.3 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   55,405.9 0.0 0.0 0.0 87,055.2 107,336.7 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 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   121 0 0 0 263 611 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   121 0 0 0 287 611 0 0   EBIT / employee   103 0 0 0 263 584 0 0   Net earnings / employee   74 0 0 0 197 483 0 0