Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fastfam 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  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   2.8% 1.2% 1.0% 1.2% 2.1% 1.2% 7.6% 7.6%   Credit score (0-100)   60 84 86 80 66 81 32 32   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 3,718.8 6,653.1 2,503.5 6.3 3,045.5 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   -152 -22.0 -69.6 46.2 -5.5 -4.9 0.0 0.0   EBITDA   -505 -385 -409 -301 -400 -395 0.0 0.0   EBIT   -517 -402 -432 -324 -413 -397 0.0 0.0   Pre-tax profit (PTP)   76,970.6 16,162.8 11,086.3 14,042.5 -22,163.6 13,671.3 0.0 0.0   Net earnings   78,468.5 12,657.8 8,705.5 10,818.9 -17,296.1 11,063.1 0.0 0.0   Pre-tax profit without non-rec. items   76,971 16,163 11,086 14,042 -22,164 13,671 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   54.2 63.5 39.7 15.9 2.3 0.0 0.0 0.0   Shareholders equity total   124,845 130,517 131,369 136,190 112,894 119,957 114,357 114,357   Interest-bearing liabilities   0.0 0.0 34.2 529 60.7 18.6 0.0 0.0   Balance sheet total (assets)   124,881 131,042 132,274 137,123 113,073 120,041 114,357 114,357   Net Debt   -108,787 -119,093 -121,332 -127,080 -99,938 -116,327 -114,357 -114,357     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   -152 -22.0 -69.6 46.2 -5.5 -4.9 0.0 0.0   Gross profit growth   0.2% 85.5% -215.7% 0.0% 0.0% 11.8% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   124,881 131,042 132,274 137,123 113,073 120,041 114,357 114,357   Balance sheet change%   142.8% 4.9% 0.9% 3.7% -17.5% 6.2% -4.7% 0.0%   Added value   -504.7 -385.1 -408.7 -300.5 -389.5 -394.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10 -8 -48 -48 -27 -5 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -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 (%)   339.7% 1,825.1% 621.4% -702.4% 7,454.1% 8,118.6% 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 %   98.8% 12.7% 8.5% 10.5% 3.3% 11.7% 0.0% 0.0%   ROI %   98.8% 12.7% 8.5% 10.5% 0.8% 11.8% 0.0% 0.0%   ROE %   89.1% 9.9% 6.6% 8.1% -13.9% 9.5% 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 %   100.0% 99.6% 99.3% 99.3% 99.8% 99.9% 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, %   21,555.4% 30,921.8% 29,690.0% 42,288.6% 25,005.0% 29,486.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.4% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 386.9% 25.7% 7,858.5% 46.8% 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   3,043.3 227.0 134.4 137.0 588.5 1,422.0 0.0 0.0   Current Ratio   3,043.3 227.0 134.4 137.0 588.5 1,422.0 0.0 0.0   Cash and cash equivalent   108,787.3 119,093.2 121,366.3 127,608.5 99,998.8 116,345.6 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   3,635.0 565.0 128.0 432.4 9,955.1 3,679.5 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 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   -505 -385 -409 -301 -389 -395 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -505 -385 -409 -301 -400 -395 0 0   EBIT / employee   -517 -402 -432 -324 -413 -397 0 0   Net earnings / employee   78,468 12,658 8,705 10,819 -17,296 11,063 0 0