Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GET OUT AND FISH 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/4 2024e N/A 2025e N/A Bankruptcy risk for industry   4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2%   Bankruptcy risk   6.6% 4.0% 2.3% 4.5% 11.7% 5.9% 9.6% 9.6%   Credit score (0-100)   38 51 64 45 20 38 26 26   Credit rating   BBB BBB BBB BBB BB BBB 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   345 401 734 506 -132 -1,607 0.0 0.0   EBITDA   43.8 97.8 299 203 -437 -1,989 0.0 0.0   EBIT   43.8 97.8 299 203 -437 -2,005 0.0 0.0   Pre-tax profit (PTP)   17.4 74.1 289.1 195.5 -457.8 -2,039.5 0.0 0.0   Net earnings   13.3 57.6 221.1 151.3 -423.0 -1,587.5 0.0 0.0   Pre-tax profit without non-rec. items   17.4 74.1 289 196 -458 -2,039 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 2023/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 58.3 0.0 0.0   Shareholders equity total   328 386 607 758 335 1,872 1,747 1,747   Interest-bearing liabilities   299 241 36.2 209 638 1,649 0.0 0.0   Balance sheet total (assets)   964 904 1,369 1,199 1,294 4,392 1,747 1,747   Net Debt   291 240 -360 205 637 1,638 -1,747 -1,747     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/4 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   345 401 734 506 -132 -1,607 0.0 0.0   Gross profit growth   -12.3% 16.2% 83.2% -31.1% 0.0% -1,114.8% 0.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   964 904 1,369 1,199 1,294 4,392 1,747 1,747   Balance sheet change%   10.2% -6.3% 51.5% -12.4% 7.9% 239.4% -60.2% 0.0%   Added value   43.8 97.8 299.4 202.9 -436.7 -1,989.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 43 -58 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/4 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 (%)   12.7% 24.4% 40.8% 40.1% 330.1% 124.7% 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 %   4.8% 10.5% 26.3% 15.8% -35.0% -70.5% 0.0% 0.0%   ROI %   7.0% 15.6% 47.1% 22.7% -41.2% -89.2% 0.0% 0.0%   ROE %   4.1% 16.1% 44.5% 22.2% -77.3% -143.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/4 2024e N/A 2025e N/A Equity ratio %   34.1% 42.7% 44.3% 63.2% 25.9% 42.6% 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, %   663.7% 245.2% -120.1% 101.1% -145.9% -82.3% 0.0% 0.0%   Gearing %   91.0% 62.4% 6.0% 27.6% 190.3% 88.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.8% 8.8% 7.4% 6.0% 5.0% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/4 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.6 0.2 0.1 0.4 0.0 0.0   Current Ratio   1.5 1.7 1.8 4.5 1.3 1.7 0.0 0.0   Cash and cash equivalent   8.1 1.1 395.7 4.3 1.0 11.3 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 2023/4 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   328.5 386.1 607.2 934.1 322.6 1,788.9 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -437 -1,989 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -437 -1,989 0 0   EBIT / employee   0 0 0 0 -437 -2,005 0 0   Net earnings / employee   0 0 0 0 -423 -1,588 0 0