Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fries Before Guys 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   18.8% 15.1% 8.7% 5.9% 7.2% 6.8% 14.5% 14.5%   Credit score (0-100)   8 13 27 39 33 35 15 15   Credit rating   B BB BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   505 729 1,437 2,249 2,547 2,887 0.0 0.0   EBITDA   84.4 214 255 53.5 529 1,375 0.0 0.0   EBIT   84.4 214 254 44.0 514 1,337 0.0 0.0   Pre-tax profit (PTP)   83.8 213.3 250.9 39.0 511.6 1,327.9 0.0 0.0   Net earnings   56.1 153.8 195.6 22.0 397.6 1,029.5 0.0 0.0   Pre-tax profit without non-rec. items   83.8 213 251 39.0 512 1,328 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 46.7 37.2 88.1 88.2 0.0 0.0   Shareholders equity total   102 255 451 360 529 1,323 433 433   Interest-bearing liabilities   0.7 10.4 11.7 11.7 10.7 14.7 0.0 0.0   Balance sheet total (assets)   152 428 570 837 1,129 2,099 433 433   Net Debt   -149 -415 -413 -511 -1,030 -1,419 -433 -433     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   505 729 1,437 2,249 2,547 2,887 0.0 0.0   Gross profit growth   62.7% 44.3% 97.2% 56.5% 13.2% 13.3% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   100.0% 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)   152 428 570 837 1,129 2,099 433 433   Balance sheet change%   154.2% 181.2% 33.4% 46.7% 34.9% 86.0% -79.4% 0.0%   Added value   84.4 214.3 254.9 53.5 523.1 1,375.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 46 -19 36 -38 -88 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   16.7% 29.4% 17.7% 2.0% 20.2% 46.3% 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 %   79.7% 73.9% 50.9% 6.2% 52.3% 82.8% 0.0% 0.0%   ROI %   114.4% 116.5% 69.8% 10.5% 112.0% 141.9% 0.0% 0.0%   ROE %   76.4% 86.2% 55.4% 5.4% 89.5% 111.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   66.8% 59.7% 79.0% 43.0% 46.8% 63.0% 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, %   -176.9% -193.8% -162.1% -955.1% -194.8% -103.2% 0.0% 0.0%   Gearing %   0.7% 4.1% 2.6% 3.2% 2.0% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   195.5% 16.5% 29.5% 42.2% 18.0% 70.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   5.8 3.4 7.5 1.7 2.1 4.2 0.0 0.0   Current Ratio   5.8 3.4 7.5 1.7 2.1 4.2 0.0 0.0   Cash and cash equivalent   149.9 425.7 424.9 522.4 1,040.6 1,434.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   126.0 301.8 453.3 330.5 546.4 1,528.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   42 107 127 27 262 688 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   42 107 127 27 264 688 0 0   EBIT / employee   42 107 127 22 257 668 0 0   Net earnings / employee   28 77 98 11 199 515 0 0