Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Finsk Invest Holding 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% 0.9% 0.9%   Bankruptcy risk   1.3% 0.7% 1.5% 3.9% 1.2% 1.0% 5.9% 5.9%   Credit score (0-100)   82 94 77 49 82 85 39 39   Credit rating   A AA A BBB A A BBB BBB   Credit limit (kDKK)   501.8 5,796.9 320.8 0.0 1,290.0 2,773.4 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   -189 1,850 -28.6 -168 1,819 -429 0.0 0.0   EBITDA   -189 1,850 -28.6 -168 1,815 -430 0.0 0.0   EBIT   -189 1,850 -28.6 -168 1,611 -960 0.0 0.0   Pre-tax profit (PTP)   9,647.5 17,039.7 -184.7 -6,352.0 -403.2 4,536.3 0.0 0.0   Net earnings   9,730.8 16,712.0 -287.7 -6,148.9 -568.6 4,680.6 0.0 0.0   Pre-tax profit without non-rec. items   9,648 17,040 -185 -6,352 -403 4,536 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   11,187 0.0 0.0 24,717 25,314 24,785 0.0 0.0   Shareholders equity total   36,639 53,357 52,868 46,604 45,914 50,502 10,519 10,519   Interest-bearing liabilities   4,866 28,060 27,382 30,054 52,763 36,415 0.0 0.0   Balance sheet total (assets)   53,912 81,663 80,363 114,296 135,489 113,160 10,519 10,519   Net Debt   4,852 7,828 9,376 30,048 43,264 35,791 -10,514 -10,514     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   -189 1,850 -28.6 -168 1,819 -429 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -487.2% 0.0% 0.0% 0.0% 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)   53,912 81,663 80,363 114,296 135,489 113,160 10,519 10,519   Balance sheet change%   67.9% 51.5% -1.6% 42.2% 18.5% -16.5% -90.7% 0.0%   Added value   -188.6 1,849.6 -28.6 -167.8 1,610.8 -929.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11,187 -11,187 0 25,088 -161 -561 -24,785 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 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 (%)   100.0% 100.0% 100.0% 100.0% 88.5% 223.8% 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 %   23.0% 25.8% 0.5% -5.4% 0.8% 8.1% 0.0% 0.0%   ROI %   23.7% 26.1% 0.5% -5.8% 0.9% 4.4% 0.0% 0.0%   ROE %   30.6% 37.1% -0.5% -12.4% -1.2% 9.7% 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 %   68.0% 65.3% 65.8% 40.8% 33.9% 44.6% 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, %   -2,572.2% 423.2% -32,813.7% -17,909.5% 2,384.2% -8,330.0% 0.0% 0.0%   Gearing %   13.3% 52.6% 51.8% 64.5% 114.9% 72.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 2.9% 2.1% 3.9% 3.4% 1.7% 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   0.2 0.9 0.8 0.2 0.6 0.5 0.0 0.0   Current Ratio   0.2 0.9 0.8 0.2 0.6 0.5 0.0 0.0   Cash and cash equivalent   13.9 20,232.1 18,005.6 6.5 9,499.0 624.0 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   -4,687.7 -3,559.2 -4,137.6 -34,747.4 -24,648.0 -14,314.8 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   -189 1,850 -29 -168 1,611 -930 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -189 1,850 -29 -168 1,815 -430 0 0   EBIT / employee   -189 1,850 -29 -168 1,611 -960 0 0   Net earnings / employee   9,731 16,712 -288 -6,149 -569 4,681 0 0