Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FAXE SUPERMARKED 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 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4%   Bankruptcy risk   4.9% 5.7% 2.6% 9.0% 11.5% 11.7% 17.1% 17.1%   Credit score (0-100)   46 40 59 27 20 21 10 10   Credit rating   BBB BBB BBB BB BB BB 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 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,877 6,831 8,899 1,584 -38.8 -17.0 0.0 0.0   EBITDA   779 875 2,324 -316 -38.8 -17.0 0.0 0.0   EBIT   446 189 1,655 -316 -38.8 -17.0 0.0 0.0   Pre-tax profit (PTP)   300.1 -102.5 1,378.2 -364.0 -75.0 -1.5 0.0 0.0   Net earnings   234.0 -80.0 1,078.7 -284.0 -65.7 3.6 0.0 0.0   Pre-tax profit without non-rec. items   300 -102 1,378 -364 -75.0 -1.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   2,219 4,488 3,981 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,358 1,278 2,357 2,073 157 161 35.7 35.7   Interest-bearing liabilities   1,165 3,686 3,200 32.8 0.0 133 0.0 0.0   Balance sheet total (assets)   6,518 9,926 10,543 2,556 409 323 35.7 35.7   Net Debt   871 2,867 923 -2,319 -127 19.5 -35.7 -35.7     See the entire balance sheet 1000.0 Volume  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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   5,877 6,831 8,899 1,584 -38.8 -17.0 0.0 0.0   Gross profit growth   -5.1% 16.2% 30.3% -82.2% 0.0% 56.2% 0.0% 0.0%   Employees   16 17 17 2 0 0 0 0   Employee growth %   6.7% 6.3% 0.0% -88.2% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,518 9,926 10,543 2,556 409 323 36 36   Balance sheet change%   17.9% 52.3% 6.2% -75.8% -84.0% -21.2% -88.9% 0.0%   Added value   778.9 875.4 2,324.4 -315.7 -38.8 -17.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   184 1,583 -1,177 -3,981 0 0 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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 (%)   7.6% 2.8% 18.6% -19.9% 100.0% 100.0% 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 %   7.4% 2.3% 16.2% -4.8% -2.5% 3.9% 0.0% 0.0%   ROI %   17.9% 5.0% 30.5% -7.9% -3.2% 6.3% 0.0% 0.0%   ROE %   18.9% -6.1% 59.4% -12.8% -5.9% 2.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   20.8% 12.9% 22.4% 81.1% 38.4% 49.8% 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, %   111.8% 327.6% 39.7% 734.4% 328.2% -114.5% 0.0% 0.0%   Gearing %   85.8% 288.4% 135.8% 1.6% 0.0% 82.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.7% 12.0% 8.0% 3.0% 234.8% 23.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   0.2 0.4 0.4 4.9 1.0 0.8 0.0 0.0   Current Ratio   0.8 0.8 0.8 4.9 1.0 0.8 0.0 0.0   Cash and cash equivalent   294.6 818.9 2,277.2 2,351.5 127.5 113.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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   -1,226.0 -1,151.3 -1,681.6 1,880.4 -3.4 -31.0 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 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   49 51 137 -158 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   49 51 137 -158 0 0 0 0   EBIT / employee   28 11 97 -158 0 0 0 0   Net earnings / employee   15 -5 63 -142 0 0 0 0