Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FSH Group 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.5% 1.6% 1.6% 1.3% 1.3% 1.2% 8.3% 8.2%   Credit score (0-100)   78 75 74 80 79 83 29 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   39.0 23.4 27.1 181.7 281.4 596.8 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   500 644 422 41.0 382 283 0.0 0.0   EBITDA   -20.0 167 78.3 7.9 382 283 0.0 0.0   EBIT   -33.3 154 22.8 -0.0 257 162 0.0 0.0   Pre-tax profit (PTP)   1,207.9 3,426.5 487.4 2,193.0 4,830.0 3,432.3 0.0 0.0   Net earnings   991.9 3,196.5 502.4 2,200.2 4,799.8 3,414.0 0.0 0.0   Pre-tax profit without non-rec. items   167 2,473 487 2,193 4,830 3,432 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   5,702 8,579 8,635 8,631 7,911 7,926 0.0 0.0   Shareholders equity total   7,408 10,496 10,888 13,032 17,154 20,068 12,254 12,254   Interest-bearing liabilities   3,193 5,425 5,344 5,056 5,419 5,032 0.0 0.0   Balance sheet total (assets)   11,662 17,555 17,112 19,289 24,664 26,646 12,254 12,254   Net Debt   3,193 5,425 4,150 4,515 5,419 5,031 -12,254 -12,254     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   500 644 422 41.0 382 283 0.0 0.0   Gross profit growth   -30.2% 28.7% -34.4% -90.3% 833.4% -26.0% -100.0% 0.0%   Employees   0 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)   11,662 17,555 17,112 19,289 24,664 26,646 12,254 12,254   Balance sheet change%   4.8% 50.5% -2.5% 12.7% 27.9% 8.0% -54.0% 0.0%   Added value   -20.0 167.2 78.3 7.9 264.8 282.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   804 2,864 0 -12 -845 -106 -7,926 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 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 (%)   -6.7% 23.9% 5.4% -0.1% 67.2% 57.4% 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 %   1.9% 17.6% 3.5% 12.5% 22.6% 14.0% 0.0% 0.0%   ROI %   2.0% 18.8% 3.6% 12.9% 23.9% 14.8% 0.0% 0.0%   ROE %   14.3% 35.7% 4.7% 18.4% 31.8% 18.3% 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 %   63.5% 59.8% 63.6% 67.6% 69.6% 75.3% 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, %   -15,938.8% 3,244.9% 5,301.5% 57,053.0% 1,417.7% 1,779.1% 0.0% 0.0%   Gearing %   43.1% 51.7% 49.1% 38.8% 31.6% 25.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 2.1% 2.1% 1.7% 2.7% 3.1% 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   1.6 0.7 2.3 1.6 2.1 3.6 0.0 0.0   Current Ratio   1.6 0.7 3.2 2.7 4.2 6.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,193.5 541.8 0.0 0.6 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   616.6 -871.6 2,258.4 2,037.2 4,986.8 7,647.2 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   0 167 78 8 265 283 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 167 78 8 382 283 0 0   EBIT / employee   0 154 23 -0 257 162 0 0   Net earnings / employee   0 3,196 502 2,200 4,800 3,414 0 0