Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FLIGHT TEST ENGINEERING 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 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.0% 1.0%   Bankruptcy risk   3.3% 3.4% 3.9% 2.9% 4.5% 13.8% 13.5% 13.5%   Credit score (0-100)   56 55 50 56 46 15 17 17   Credit rating   BBB BBB BBB BBB BBB BB 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 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   802 560 492 617 418 1,289 0.0 0.0   EBITDA   240 47.4 226 232 253 1,063 0.0 0.0   EBIT   219 23.0 42.5 218 247 1,063 0.0 0.0   Pre-tax profit (PTP)   224.9 40.4 56.0 216.3 261.2 1,097.2 0.0 0.0   Net earnings   173.6 29.0 41.8 165.2 195.1 854.8 0.0 0.0   Pre-tax profit without non-rec. items   225 40.4 56.0 216 261 1,097 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   0.0 424 20.3 6.6 0.0 0.0 0.0 0.0   Shareholders equity total   521 550 392 557 587 1,247 372 372   Interest-bearing liabilities   116 107 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,079 962 546 933 1,047 1,607 372 372   Net Debt   -842 -340 -200 -319 -530 -767 -372 -372     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   802 560 492 617 418 1,289 0.0 0.0   Gross profit growth   -18.1% -30.1% -12.2% 25.5% -32.2% 208.0% -100.0% 0.0%   Employees   0 0 1 1 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)   1,079 962 546 933 1,047 1,607 372 372   Balance sheet change%   50.5% -10.9% -43.2% 70.8% 12.3% 53.4% -76.8% 0.0%   Added value   239.7 47.4 226.4 232.1 260.5 1,063.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -42 400 -588 -27 -13 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  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 (%)   27.3% 4.1% 8.6% 35.4% 59.0% 82.5% 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 %   25.1% 4.0% 7.5% 29.5% 26.6% 82.7% 0.0% 0.0%   ROI %   42.9% 6.2% 10.6% 45.7% 46.0% 119.6% 0.0% 0.0%   ROE %   39.9% 5.4% 8.9% 34.8% 34.1% 93.2% 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 %   48.3% 57.2% 71.8% 59.7% 56.1% 77.6% 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, %   -351.3% -717.1% -88.3% -137.4% -209.0% -72.2% 0.0% 0.0%   Gearing %   22.3% 19.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.0% 1.7% 0.0% 0.0% 0.0% 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   1.9 1.4 3.5 2.5 2.3 4.5 0.0 0.0   Current Ratio   1.9 1.4 3.5 2.5 2.3 4.5 0.0 0.0   Cash and cash equivalent   958.5 446.4 199.9 318.9 529.6 767.4 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   521.3 140.1 376.3 552.1 587.4 1,247.2 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 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 226 232 260 1,063 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 226 232 253 1,063 0 0   EBIT / employee   0 0 43 218 247 1,063 0 0   Net earnings / employee   0 0 42 165 195 855 0 0