Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EVENTS FYN 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% 0.8% 0.8%   Bankruptcy risk   2.3% 1.4% 2.0% 5.9% 2.4% 12.1% 16.8% 16.5%   Credit score (0-100)   66 78 68 38 63 19 10 11   Credit rating   BBB A A BBB BBB BB BB BB   Credit limit (kDKK)   0.0 11.7 0.2 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   987 1,624 1,423 974 1,282 387 0.0 0.0   EBITDA   537 1,247 783 241 780 -421 0.0 0.0   EBIT   301 788 245 -370 170 -1,041 0.0 0.0   Pre-tax profit (PTP)   189.0 722.0 179.0 -420.0 140.0 -1,108.6 0.0 0.0   Net earnings   139.0 576.0 125.0 -333.0 105.0 -1,036.7 0.0 0.0   Pre-tax profit without non-rec. items   189 722 179 -420 140 -1,109 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   1,791 2,600 2,235 1,699 1,307 1,155 0.0 0.0   Shareholders equity total   928 1,504 1,629 1,296 1,401 364 284 284   Interest-bearing liabilities   301 264 245 250 204 145 0.0 0.0   Balance sheet total (assets)   2,506 3,598 3,417 2,498 2,740 2,600 284 284   Net Debt   138 188 138 204 -40.0 104 -284 -284     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   987 1,624 1,423 974 1,282 387 0.0 0.0   Gross profit growth   13.2% 64.5% -12.4% -31.6% 31.6% -69.8% -100.0% 0.0%   Employees   1 1 3 3 2 2 0 0   Employee growth %   0.0% 0.0% 200.0% 0.0% -33.3% 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)   2,506 3,598 3,417 2,498 2,740 2,600 284 284   Balance sheet change%   14.8% 43.6% -5.0% -26.9% 9.7% -5.1% -89.1% 0.0%   Added value   537.0 1,247.0 783.0 241.0 781.0 -421.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -95 350 -903 -1,147 -1,002 -772 -1,155 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 -1.0 1.0 -1.0 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 (%)   30.5% 48.5% 17.2% -38.0% 13.3% -269.3% 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 %   16.3% 26.5% 7.0% -12.1% 7.0% -38.3% 0.0% 0.0%   ROI %   14.3% 44.3% 12.0% -19.0% 10.9% -93.6% 0.0% 0.0%   ROE %   16.2% 47.4% 8.0% -22.8% 7.8% -117.5% 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 %   37.0% 41.8% 47.7% 51.9% 51.1% 14.0% 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, %   25.7% 15.1% 17.6% 84.6% -5.1% -24.7% 0.0% 0.0%   Gearing %   32.4% 17.6% 15.0% 19.3% 14.6% 39.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 15.9% 25.9% 24.6% 19.4% 48.5% 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   0.4 0.5 0.8 0.6 1.0 0.5 0.0 0.0   Current Ratio   0.4 0.5 0.8 0.6 1.0 0.5 0.0 0.0   Cash and cash equivalent   163.0 76.0 107.0 46.0 244.0 41.3 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 2023/12 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   -784.0 -874.0 -379.0 -376.0 -54.0 -1,010.0 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   537 1,247 261 80 391 -211 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   537 1,247 261 80 390 -211 0 0   EBIT / employee   301 788 82 -123 85 -521 0 0   Net earnings / employee   139 576 42 -111 53 -518 0 0