Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FDParts 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   1.9% 1.8% 2.7% 1.6% 2.0% 1.3% 6.5% 6.5%   Credit score (0-100)   71 72 59 74 68 81 37 37   Credit rating   A A BBB A A A BBB BBB   Credit limit (kDKK)   1.0 3.2 0.0 11.2 1.1 191.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,949 6,008 6,564 8,004 7,880 11,562 0.0 0.0   EBITDA   1,717 1,351 1,320 1,757 783 3,745 0.0 0.0   EBIT   1,686 1,344 1,317 1,655 783 3,745 0.0 0.0   Pre-tax profit (PTP)   1,556.7 1,295.5 1,342.4 1,539.7 493.8 3,475.1 0.0 0.0   Net earnings   1,240.5 1,010.4 1,038.3 1,192.4 376.7 2,707.6 0.0 0.0   Pre-tax profit without non-rec. items   1,557 1,296 1,342 1,540 494 3,475 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   14.0 5.4 1.8 0.0 0.0 -0.0 0.0 0.0   Shareholders equity total   2,512 3,523 3,261 4,454 4,730 7,438 6,938 6,938   Interest-bearing liabilities   2,831 1,097 1,482 4,256 5,983 6,737 0.0 0.0   Balance sheet total (assets)   7,498 8,558 10,337 11,156 14,256 20,108 6,938 6,938   Net Debt   2,831 42.2 1,482 4,256 5,983 6,737 -6,938 -6,938     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   5,949 6,008 6,564 8,004 7,880 11,562 0.0 0.0   Gross profit growth   23.9% 1.0% 9.2% 21.9% -1.6% 46.7% -100.0% 0.0%   Employees   6 7 6 9 11 11 0 0   Employee growth %   -14.3% 16.7% -14.3% 50.0% 22.2% 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)   7,498 8,558 10,337 11,156 14,256 20,108 6,938 6,938   Balance sheet change%   18.3% 14.1% 20.8% 7.9% 27.8% 41.0% -65.5% 0.0%   Added value   1,717.1 1,350.6 1,320.2 1,756.8 885.0 3,745.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -62 -15 -7 -104 0 -0 0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   28.3% 22.4% 20.1% 20.7% 9.9% 32.4% 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 %   25.0% 17.3% 15.5% 16.4% 6.8% 22.9% 0.0% 0.0%   ROI %   36.2% 27.6% 31.3% 26.3% 8.9% 31.7% 0.0% 0.0%   ROE %   65.6% 33.5% 30.6% 30.9% 8.2% 44.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   33.5% 48.9% 36.4% 39.9% 33.2% 37.0% 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, %   164.9% 3.1% 112.2% 242.3% 763.9% 179.9% 0.0% 0.0%   Gearing %   112.7% 31.1% 45.4% 95.6% 126.5% 90.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 4.8% 9.4% 7.9% 7.2% 7.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.5 1.3 0.8 1.0 0.9 1.2 0.0 0.0   Current Ratio   2.5 2.0 1.7 4.2 3.0 2.8 0.0 0.0   Cash and cash equivalent   0.0 1,054.4 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   4,356.3 4,183.1 4,171.6 8,233.1 9,167.5 12,589.6 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   286 193 220 195 80 340 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   286 193 220 195 71 340 0 0   EBIT / employee   281 192 219 184 71 340 0 0   Net earnings / employee   207 144 173 132 34 246 0 0