Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FJORDGÅRDEN RANDERS 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   8.3% 8.3% 8.3% 8.3% 8.3% 8.3% 8.3% 8.3%   Bankruptcy risk   7.6% 20.1% 30.0% 12.3% 7.9% 19.7% 15.8% 15.6%   Credit score (0-100)   33 6 1 18 30 5 12 12   Credit rating   BB B C BB BB B BB BB   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,129 1,618 1,115 2,942 2,795 2,504 0.0 0.0   EBITDA   123 -336 -269 840 135 -347 0.0 0.0   EBIT   45.1 -430 -358 773 72.9 -471 0.0 0.0   Pre-tax profit (PTP)   29.5 -447.0 -361.9 766.0 62.6 -490.6 0.0 0.0   Net earnings   23.0 -348.9 -282.3 597.1 47.1 -382.7 0.0 0.0   Pre-tax profit without non-rec. items   29.5 -447 -362 766 62.6 -491 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   180 188 120 74.7 227 310 0.0 0.0   Shareholders equity total   260 -89.0 -371 226 273 -110 -260 -260   Interest-bearing liabilities   0.0 151 179 51.1 44.9 137 279 279   Balance sheet total (assets)   1,143 1,040 797 935 1,077 1,060 19.5 19.5   Net Debt   -58.4 149 177 -112 -125 136 279 279     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,129 1,618 1,115 2,942 2,795 2,504 0.0 0.0   Gross profit growth   3.8% -24.0% -31.1% 163.8% -5.0% -10.4% -100.0% 0.0%   Employees   0 6 6 8 8 8 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% 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)   1,143 1,040 797 935 1,077 1,060 20 20   Balance sheet change%   10.2% -9.0% -23.4% 17.3% 15.2% -1.6% -98.2% 0.0%   Added value   123.3 -336.2 -269.0 840.2 139.7 -346.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -46 -107 -178 -134 75 -51 -310 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   2.1% -26.6% -32.1% 26.3% 2.6% -18.8% 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 %   4.6% -37.2% -30.9% 73.5% 7.2% -41.9% 0.0% 0.0%   ROI %   20.3% -206.0% -215.6% 339.5% 24.5% -207.0% 0.0% 0.0%   ROE %   9.2% -53.7% -30.7% 116.7% 18.9% -57.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   22.7% -7.9% -31.8% 24.2% 27.9% -10.4% -93.0% -93.0%   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, %   -47.4% -44.4% -65.9% -13.3% -92.8% -39.3% 0.0% 0.0%   Gearing %   0.0% -169.3% -48.1% 22.6% 16.5% -125.2% -107.5% -107.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 32.3% 4.2% 6.5% 21.5% 21.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 0.5 0.4 0.7 0.6 0.4 0.0 0.0   Current Ratio   1.0 0.7 0.5 1.1 1.0 0.6 0.0 0.0   Cash and cash equivalent   58.4 1.4 1.4 163.1 169.8 1.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -28.5 -364.3 -557.7 106.2 16.9 -439.0 -139.6 -139.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -56 -45 105 17 -43 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -56 -45 105 17 -43 0 0   EBIT / employee   0 -72 -60 97 9 -59 0 0   Net earnings / employee   0 -58 -47 75 6 -48 0 0