Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FISKETORVETS FÆLLESHUS A/S 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% 6.0% 6.0%   Bankruptcy risk   2.7% 3.4% 6.1% 3.1% 7.5% 9.8% 18.0% 18.0%   Credit score (0-100)   62 55 38 55 31 24 8 8   Credit rating   BBB BBB BBB BBB BB BB 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   0 0 0 0 0 0 0 0   Gross profit   550 465 384 438 4.7 541 0.0 0.0   EBITDA   99.4 -4.8 -41.3 36.9 -375 -135 0.0 0.0   EBIT   71.7 -20.4 -56.9 36.9 -375 -135 0.0 0.0   Pre-tax profit (PTP)   70.7 -21.2 -58.8 35.4 -380.1 -223.5 0.0 0.0   Net earnings   70.8 5.2 -45.8 27.6 -296.5 -193.5 0.0 0.0   Pre-tax profit without non-rec. items   70.7 -21.2 -58.8 35.4 -380 -224 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   31.2 15.6 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   696 701 655 683 386 193 -329 -329   Interest-bearing liabilities   0.0 0.0 0.0 0.0 174 139 329 329   Balance sheet total (assets)   924 856 947 987 1,363 1,167 0.0 0.0   Net Debt   -206 -11.7 -319 -160 174 106 329 329     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   550 465 384 438 4.7 541 0.0 0.0   Gross profit growth   22.7% -15.5% -17.3% 13.8% -98.9% 11,405.6% -100.0% 0.0%   Employees   0 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   924 856 947 987 1,363 1,167 0 0   Balance sheet change%   7.1% -7.4% 10.6% 4.2% 38.2% -14.4% -100.0% 0.0%   Added value   99.4 -4.8 -41.3 36.9 -375.1 -135.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -55 -31 -31 0 0 0 0 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 -1.0 -2.0 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 (%)   13.0% -4.4% -14.8% 8.4% -7,970.3% -24.9% 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 %   8.0% -2.3% -6.3% 3.8% -31.9% -10.6% 0.0% 0.0%   ROI %   10.9% -2.9% -8.4% 5.5% -60.3% -30.2% 0.0% 0.0%   ROE %   10.7% 0.7% -6.8% 4.1% -55.5% -66.9% 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 %   75.3% 81.9% 69.2% 69.2% 28.3% 16.5% -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, %   -207.5% 244.5% 771.7% -432.2% -46.5% -78.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 45.2% 72.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 5.8% 56.7% 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   2.2 3.0 1.9 2.0 1.0 0.8 0.0 0.0   Current Ratio   2.2 3.0 1.9 2.0 1.0 0.8 0.0 0.0   Cash and cash equivalent   206.2 11.7 318.7 159.6 0.0 32.7 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   283.3 304.1 273.9 301.5 5.0 -188.5 -164.5 -164.5   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   0 -5 0 37 -375 -135 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -5 0 37 -375 -135 0 0   EBIT / employee   0 -20 0 37 -375 -135 0 0   Net earnings / employee   0 5 0 28 -296 -194 0 0