Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FISKERISELSKABET WESTBANK ApS

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   1.4% 1.2% 0.7% 2.3% 2.6% 9.5% 8.3% 8.3%   Credit score (0-100)   80 83 93 63 61 20 8 8   Credit rating   BBB BBB A BBB BBB B B B   Credit limit (kDKK)   46.0 202.7 893.6 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   4,837 6,399 8,056 3,922 3,802 5,020 0.0 0.0   EBITDA   1,634 3,162 4,918 1,507 1,875 2,973 0.0 0.0   EBIT   161 1,550 3,173 50.4 497 1,537 0.0 0.0   Pre-tax profit (PTP)   -1,378.3 122.3 1,475.3 -1,561.7 -1,170.8 -674.1 0.0 0.0   Net earnings   -1,081.2 74.8 1,136.0 -1,225.6 -922.4 -542.4 0.0 0.0   Pre-tax profit without non-rec. items   -1,378 122 1,475 -1,562 -1,171 -674 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   26,890 26,366 26,177 24,982 24,397 270 0.0 0.0   Shareholders equity total   5,764 5,839 6,975 674 -248 -790 -998 -998   Interest-bearing liabilities   25,161 24,358 22,982 23,037 23,191 1,785 2,529 2,529   Balance sheet total (assets)   36,430 36,326 35,789 28,427 28,043 3,888 1,531 1,531   Net Debt   25,161 24,358 22,982 23,037 23,191 1,785 2,529 2,529     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   4,837 6,399 8,056 3,922 3,802 5,020 0.0 0.0   Gross profit growth   1.8% 32.3% 25.9% -51.3% -3.1% 32.0% -100.0% 0.0%   Employees   3 4 3 3 2 3 0 0   Employee growth %   -25.0% 33.3% -25.0% 0.0% -33.3% 50.0% -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)   36,430 36,326 35,789 28,427 28,043 3,888 1,531 1,531   Balance sheet change%   5.0% -0.3% -1.5% -20.6% -1.4% -86.1% -60.6% 0.0%   Added value   1,634.1 3,161.6 4,917.8 1,507.2 1,953.5 2,973.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,864 -2,362 -2,161 -4,270 -7,084 -25,610 -270 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   3.3% 24.2% 39.4% 1.3% 13.1% 30.6% 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 %   0.5% 4.3% 8.9% 0.2% 1.9% 9.8% 0.0% 0.0%   ROI %   0.5% 4.8% 9.8% 0.3% 2.2% 12.4% 0.0% 0.0%   ROE %   -17.1% 1.3% 17.7% -32.0% -6.4% -3.4% 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 %   15.8% 16.1% 19.5% 2.4% -0.9% -16.9% -39.5% -39.5%   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, %   1,539.7% 770.4% 467.3% 1,528.5% 1,237.1% 60.0% 0.0% 0.0%   Gearing %   436.5% 417.1% 329.5% 3,415.6% -9,353.6% -225.9% -253.3% -253.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 5.8% 7.3% 7.1% 7.4% 18.3% 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   0.1 0.2 0.2 0.2 0.2 0.5 0.0 0.0   Current Ratio   0.1 0.2 0.2 0.2 0.2 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -8,303.9 -7,870.7 -7,089.9 -7,438.6 -7,246.6 -2,257.0 -1,264.6 -1,264.6   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   545 790 1,639 502 977 991 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   545 790 1,639 502 937 991 0 0   EBIT / employee   54 388 1,058 17 248 512 0 0   Net earnings / employee   -360 19 379 -409 -461 -181 0 0