Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FISKENÆS BOLIGDESIGN 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.3%   Bankruptcy risk   12.8% 7.8% 6.9% 6.4% 6.5% 6.2% 20.2% 17.9%   Credit score (0-100)   20 33 36 37 35 37 5 8   Credit rating   BB BB BBB BBB BBB BBB B B   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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   335 113 274 317 246 -55.3 0.0 0.0   EBITDA   -258 -240 65.6 45.5 18.7 -300 0.0 0.0   EBIT   -271 -253 52.5 32.5 8.2 -310 0.0 0.0   Pre-tax profit (PTP)   -336.1 -339.2 -33.2 -51.6 -78.9 -378.1 0.0 0.0   Net earnings   -336.1 -339.2 -33.2 -51.6 -78.9 -378.1 0.0 0.0   Pre-tax profit without non-rec. items   -336 -339 -33.2 -51.6 -78.9 -378 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   1,026 1,013 1,000 986 976 965 0.0 0.0   Shareholders equity total   -814 -1,153 -1,186 -1,238 -1,317 162 -40.1 -40.1   Interest-bearing liabilities   1,597 2,109 2,121 2,153 2,255 1,846 40.1 40.1   Balance sheet total (assets)   1,058 1,046 1,005 1,011 979 2,037 0.0 0.0   Net Debt   1,575 2,104 2,115 2,148 2,253 1,003 40.1 40.1     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   335 113 274 317 246 -55.3 0.0 0.0   Gross profit growth   -57.9% -66.2% 141.9% 15.8% -22.5% 0.0% 0.0% 0.0%   Employees   0 1 1 1 1 1 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)   1,058 1,046 1,005 1,011 979 2,037 0 0   Balance sheet change%   -27.0% -1.1% -3.9% 0.5% -3.1% 108.0% -100.0% 0.0%   Added value   -270.9 -253.0 52.5 32.5 8.2 -310.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26 -26 -26 -26 -21 -21 -965 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -80.9% -223.5% 19.2% 10.2% 3.3% 560.9% 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 %   -14.3% -12.4% 2.4% 1.5% 0.4% -14.3% 0.0% 0.0%   ROI %   -16.6% -13.6% 2.5% 1.5% 0.4% -14.6% 0.0% 0.0%   ROE %   -26.8% -32.2% -3.2% -5.1% -7.9% -66.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -43.5% -52.4% -54.1% -55.0% -57.3% 7.9% -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, %   -610.8% -876.9% 3,224.5% 4,719.5% 12,041.2% -334.2% 0.0% 0.0%   Gearing %   -196.2% -182.9% -178.8% -173.9% -171.3% 1,140.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.7% 4.1% 3.9% 4.0% 3.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.8 0.0 0.0   Cash and cash equivalent   21.7 5.3 5.9 5.6 2.6 842.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -1,083.2 -1,464.9 -1,540.4 -1,634.3 -1,759.9 -330.8 -20.1 -20.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -253 53 32 8 -310 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -240 66 46 19 -300 0 0   EBIT / employee   0 -253 53 32 8 -310 0 0   Net earnings / employee   0 -339 -33 -52 -79 -378 0 0