Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FV-TOOL 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   1.5% 1.9% 1.6% 2.8% 2.5% 3.5% 12.8% 12.8%   Credit score (0-100)   78 71 74 58 61 53 18 18   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   18.8 1.5 10.7 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)  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   1,569 1,547 1,894 1,594 1,893 2,424 0.0 0.0   EBITDA   1,131 1,127 1,497 1,066 1,344 1,873 0.0 0.0   EBIT   454 462 802 389 720 1,448 0.0 0.0   Pre-tax profit (PTP)   418.5 462.3 836.7 463.6 785.8 1,497.7 0.0 0.0   Net earnings   325.3 359.7 651.9 360.3 612.4 1,167.7 0.0 0.0   Pre-tax profit without non-rec. items   418 462 837 464 786 1,498 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   3,831 3,415 2,755 2,078 1,454 1,206 0.0 0.0   Shareholders equity total   4,946 5,306 4,958 3,818 2,931 2,898 1,198 1,198   Interest-bearing liabilities   488 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,348 6,245 6,123 4,445 3,557 7,121 1,198 1,198   Net Debt   -358 -377 -163 -81.9 -141 -304 -1,198 -1,198     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   1,569 1,547 1,894 1,594 1,893 2,424 0.0 0.0   Gross profit growth   -11.2% -1.4% 22.4% -15.9% 18.7% 28.1% -100.0% 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)   6,348 6,245 6,123 4,445 3,557 7,121 1,198 1,198   Balance sheet change%   -8.8% -1.6% -2.0% -27.4% -20.0% 100.2% -83.2% 0.0%   Added value   1,131.4 1,127.4 1,497.4 1,066.0 1,396.6 1,872.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,083 -1,082 -1,355 -1,354 -1,250 -672 -1,206 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 (%)   29.0% 29.9% 42.3% 24.4% 38.0% 59.7% 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 %   6.9% 7.4% 13.6% 8.8% 19.7% 28.1% 0.0% 0.0%   ROI %   7.5% 8.1% 15.4% 10.1% 22.3% 48.5% 0.0% 0.0%   ROE %   6.8% 7.0% 12.7% 8.2% 18.2% 40.1% 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 %   77.9% 85.0% 81.0% 85.9% 82.4% 40.7% 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, %   -31.7% -33.5% -10.9% -7.7% -10.5% -16.3% 0.0% 0.0%   Gearing %   9.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 1.4% 0.0% 0.0% 0.0% 0.0% 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   1.8 4.0 3.5 4.9 4.0 1.5 0.0 0.0   Current Ratio   2.5 4.5 3.7 5.2 4.0 1.5 0.0 0.0   Cash and cash equivalent   846.2 377.1 162.9 81.9 140.9 304.4 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   1,447.2 2,143.7 2,395.7 1,848.5 1,513.2 1,845.7 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   1,131 1,127 1,497 1,066 1,397 1,873 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,131 1,127 1,497 1,066 1,344 1,873 0 0   EBIT / employee   454 462 802 389 720 1,448 0 0   Net earnings / employee   325 360 652 360 612 1,168 0 0