Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKTIESELSKABET FRUERGAARD Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.4% 2.4%   Bankruptcy risk   8.0% 6.4% 15.3% 4.2% 3.7% 4.2% 18.0% 18.0%   Credit score (0-100)   32 38 13 47 51 48 8 8   Credit rating   BB BBB BB 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)  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   177 92 0 0 0 0 0 0   Gross profit   60.3 7.7 -19.1 -2.4 -5.0 2.2 0.0 0.0   EBITDA   60.3 7.7 -19.1 -2.4 -5.0 2.2 0.0 0.0   EBIT   60.3 7.7 -19.1 -2.4 -5.0 2.2 0.0 0.0   Pre-tax profit (PTP)   59.4 34.2 -10.5 -10.4 29.0 44.4 0.0 0.0   Net earnings   45.2 26.1 -10.5 -10.4 27.0 34.6 0.0 0.0   Pre-tax profit without non-rec. items   59.4 34.2 -10.5 -10.4 29.0 44.4 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   504 530 511 501 528 563 -192 -192   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 192 192   Balance sheet total (assets)   531 546 529 530 572 599 0.0 0.0   Net Debt   -300 -302 -300 -0.0 -0.0 -0.8 192 192     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   177 92 0 0 0 0 0 0   Net sales growth   -49.3% -48.2% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   60.3 7.7 -19.1 -2.4 -5.0 2.2 0.0 0.0   Gross profit growth   -66.6% -87.2% 0.0% 87.3% -102.9% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   531 546 529 530 572 599 0 0   Balance sheet change%   1.0% 2.8% -3.1% 0.1% 8.0% 4.6% -100.0% 0.0%   Added value   60.3 7.7 -19.1 -2.4 -5.0 2.2 0.0 0.0   Added value %   34.1% 8.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 -3.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 -3.0 1.0 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 %   34.1% 8.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   34.1% 8.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   25.6% 28.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   25.6% 28.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   33.6% 37.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   11.4% 6.3% -1.9% 3.2% 16.5% -2.0% 0.0% 0.0%   ROI %   12.5% 6.6% -2.0% -1.9% 5.6% 8.2% 0.0% 0.0%   ROE %   9.4% 5.0% -2.0% -2.1% 5.3% 6.3% 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 %   94.9% 97.0% 96.6% 94.5% 92.3% 94.0% -100.0% -100.0%   Relative indebtedness %   15.5% 17.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -154.1% -311.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -497.9% -3,908.4% 1,566.7% 0.3% 0.2% -35.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 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   16.6 28.0 24.0 8.4 4.8 6.3 0.0 0.0   Current Ratio   19.4 33.3 29.4 11.8 7.0 8.7 0.0 0.0   Cash and cash equivalent   300.0 302.0 300.0 0.0 0.0 0.8 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 %   300.3% 596.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   204.0 230.1 211.4 314.3 222.1 272.4 -96.2 -96.2   Net working capital %   115.3% 251.2% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0