Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FIELD BRAND 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% 1.8% 1.8%   Bankruptcy risk   12.1% 5.7% 7.5% 5.9% 6.7% 3.2% 10.3% 10.3%   Credit score (0-100)   21 41 32 38 35 54 24 24   Credit rating   BB BBB BB BBB BBB 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 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   490 462 78.0 498 273 653 0.0 0.0   EBITDA   393 367 -27.1 453 173 553 0.0 0.0   EBIT   393 367 -35.4 441 161 541 0.0 0.0   Pre-tax profit (PTP)   396.2 371.1 -64.2 404.5 157.8 533.2 0.0 0.0   Net earnings   331.4 284.6 -56.3 316.6 117.8 412.5 0.0 0.0   Pre-tax profit without non-rec. items   396 371 -64.2 404 158 533 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 0.0 53.7 41.3 28.9 16.5 0.0 0.0   Shareholders equity total   403 688 431 748 666 978 698 698   Interest-bearing liabilities   0.0 0.0 169 0.0 113 107 0.0 0.0   Balance sheet total (assets)   1,947 1,796 1,774 2,361 2,195 2,569 698 698   Net Debt   -150 -722 -32.3 -293 15.8 -781 -698 -698     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   490 462 78.0 498 273 653 0.0 0.0   Gross profit growth   0.0% -5.6% -83.1% 539.1% -45.3% 139.2% -100.0% 0.0%   Employees   1 1 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)   1,947 1,796 1,774 2,361 2,195 2,569 698 698   Balance sheet change%   90.9% -7.8% -1.2% 33.0% -7.0% 17.0% -72.8% 0.0%   Added value   393.1 366.9 -27.1 453.4 173.0 553.4 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 45 -25 -25 -25 -17 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 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 (%)   80.2% 79.3% -45.3% 88.5% 58.9% 82.9% 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 %   26.7% 19.8% -1.9% 21.4% 7.1% 22.7% 0.0% 0.0%   ROI %   162.5% 67.0% -5.3% 65.4% 21.1% 57.9% 0.0% 0.0%   ROE %   139.6% 52.2% -10.1% 53.7% 16.7% 50.2% 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 %   20.7% 38.3% 24.3% 31.7% 30.3% 38.1% 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, %   -38.2% -196.8% 119.4% -64.6% 9.1% -141.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 39.3% 0.0% 17.0% 11.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 35.4% 43.7% 5.9% 7.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.3 1.6 1.3 1.4 1.3 1.6 0.0 0.0   Current Ratio   1.3 1.6 1.3 1.4 1.4 1.6 0.0 0.0   Cash and cash equivalent   150.2 722.2 201.8 293.0 97.5 888.4 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   412.2 695.7 377.7 708.8 637.5 947.7 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   393 367 -27 453 173 553 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   393 367 -27 453 173 553 0 0   EBIT / employee   393 367 -35 441 161 541 0 0   Net earnings / employee   331 285 -56 317 118 413 0 0