Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREDERIKS PØLSEVOGNE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   8.5% 8.5% 8.5% 8.5% 8.5% 8.5% 8.5% 8.5%   Bankruptcy risk   14.2% 10.4% 15.0% 9.1% 23.9% 18.8% 18.2% 18.0%   Credit score (0-100)   16 25 13 26 3 6 8 8   Credit rating   BB BB BB BB B B 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,089 1,069 1,218 1,023 370 325 0.0 0.0   EBITDA   346 170 366 130 -142 -71.6 0.0 0.0   EBIT   321 162 320 20.5 -174 -103 0.0 0.0   Pre-tax profit (PTP)   295.3 161.1 292.8 18.8 -175.3 -108.1 0.0 0.0   Net earnings   239.4 135.5 219.4 24.2 -137.3 -85.2 0.0 0.0   Pre-tax profit without non-rec. items   295 161 293 18.8 -175 -108 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   112 149 104 44.0 146 114 0.0 0.0   Shareholders equity total   -310 -175 44.5 68.8 -68.6 -154 -279 -279   Interest-bearing liabilities   357 376 0.0 0.0 0.0 0.0 279 279   Balance sheet total (assets)   479 582 367 451 513 593 0.0 0.0   Net Debt   297 333 -15.5 -155 -3.7 -48.4 279 279     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   1,089 1,069 1,218 1,023 370 325 0.0 0.0   Gross profit growth   52.0% -1.9% 13.9% -16.0% -63.9% -12.1% -100.0% 0.0%   Employees   2 3 3 3 3 2 0 0   Employee growth %   -50.0% 50.0% 0.0% 0.0% 0.0% -33.3% -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)   479 582 367 451 513 593 0 0   Balance sheet change%   45.4% 21.7% -36.9% 22.7% 13.9% 15.5% -100.0% 0.0%   Added value   345.8 170.4 365.6 129.5 -65.2 -71.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   38 29 -91 -169 70 -64 -114 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 (%)   29.5% 15.2% 26.3% 2.0% -47.1% -31.8% 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 %   38.5% 22.4% 56.9% 5.0% -33.8% -15.6% 0.0% 0.0%   ROI %   76.2% 47.3% 152.3% 36.1% -506.7% 0.0% 0.0% 0.0%   ROE %   59.3% 25.5% 70.0% 42.8% -47.2% -15.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   -39.3% -23.1% 12.1% 15.3% -11.8% -20.6% -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, %   85.8% 195.5% -4.2% -119.6% 2.6% 67.7% 0.0% 0.0%   Gearing %   -114.9% -214.9% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 3.4% 14.6% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   0.3 0.4 0.4 0.8 0.3 0.4 0.0 0.0   Current Ratio   0.6 0.7 1.0 1.0 0.6 0.6 0.0 0.0   Cash and cash equivalent   59.8 42.7 15.5 154.8 3.7 48.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   -196.5 -153.1 5.1 12.8 -226.6 -280.1 -139.4 -139.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   173 57 122 43 -22 -36 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   173 57 122 43 -47 -36 0 0   EBIT / employee   161 54 107 7 -58 -52 0 0   Net earnings / employee   120 45 73 8 -46 -43 0 0