Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fr. Madsen A/S 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 N/A 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   0.0% 0.8% 0.9% 1.3% 0.9% 0.6% 7.1% 7.1%   Credit score (0-100)   0 91 88 80 88 96 34 34   Credit rating   N/A AA A A A AA BBB BBB   Credit limit (kDKK)   0.0 668.0 542.6 164.6 852.5 1,480.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 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   0.0 13,841 13,452 16,201 16,720 18,072 0.0 0.0   EBITDA   0.0 2,884 821 2,681 2,857 4,349 0.0 0.0   EBIT   0.0 2,636 475 2,328 2,360 3,857 0.0 0.0   Pre-tax profit (PTP)   0.0 2,551.0 394.6 2,220.8 2,276.9 3,798.2 0.0 0.0   Net earnings   0.0 1,983.3 306.4 1,730.8 1,774.5 2,961.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 2,551 395 2,221 2,277 3,798 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 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 1,034 782 2,103 1,775 1,781 0.0 0.0   Shareholders equity total   0.0 3,418 3,475 5,006 5,480 8,442 8,042 8,042   Interest-bearing liabilities   0.0 0.0 0.0 3,015 38.5 0.0 0.0 0.0   Balance sheet total (assets)   0.0 8,916 9,182 16,460 15,660 17,911 8,042 8,042   Net Debt   0.0 -1,315 -2,717 3,014 -2,597 -3,695 -8,042 -8,042     See the entire balance sheet 1000.0 Volume  2019 N/A 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   0.0 13,841 13,452 16,201 16,720 18,072 0.0 0.0   Gross profit growth   0.0% 0.0% -2.8% 20.4% 3.2% 8.1% -100.0% 0.0%   Employees   0 27 33 33 33 33 0 0   Employee growth %   0.0% 0.0% 22.2% 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)   0 8,916 9,182 16,460 15,660 17,911 8,042 8,042   Balance sheet change%   0.0% 0.0% 3.0% 79.3% -4.9% 14.4% -55.1% 0.0%   Added value   0.0 2,884.2 820.6 2,681.0 2,713.0 4,348.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 906 -628 937 -855 -515 -1,781 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 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 (%)   0.0% 19.0% 3.5% 14.4% 14.1% 21.3% 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 %   0.0% 29.7% 5.6% 18.6% 15.2% 23.5% 0.0% 0.0%   ROI %   0.0% 53.4% 10.5% 35.2% 31.3% 50.0% 0.0% 0.0%   ROE %   0.0% 58.0% 8.9% 40.8% 33.8% 42.5% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 38.3% 37.8% 30.4% 35.0% 47.1% 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, %   0.0% -45.6% -331.1% 112.4% -90.9% -85.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 60.2% 0.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 11.2% 10.3% 754.1% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 1.8 1.6 1.4 1.6 1.9 0.0 0.0   Current Ratio   0.0 1.9 1.8 1.5 1.7 2.1 0.0 0.0   Cash and cash equivalent   0.0 1,314.8 2,716.8 1.2 2,635.9 3,695.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 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   0.0 3,677.8 3,677.6 4,450.2 5,654.5 8,264.2 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 N/A 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   0 107 25 81 82 132 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 107 25 81 87 132 0 0   EBIT / employee   0 98 14 71 72 117 0 0   Net earnings / employee   0 73 9 52 54 90 0 0