Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ferdinandslund 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% 1.1% 1.1%   Bankruptcy risk   5.5% 0.9% 1.3% 2.4% 2.6% 1.7% 16.0% 16.0%   Credit score (0-100)   43 90 79 62 60 72 12 12   Credit rating   BBB A A BBB BBB A BB BB   Credit limit (kDKK)   0.0 140.0 29.7 0.0 0.0 6.1 -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   322 1,054 3,219 994 983 2,869 0.0 0.0   EBITDA   210 1,413 1,065 -251 16.7 1,410 0.0 0.0   EBIT   156 1,009 1,045 -682 -981 706 0.0 0.0   Pre-tax profit (PTP)   158.9 964.0 435.0 -1,176.9 -1,515.3 -369.4 0.0 0.0   Net earnings   176.3 728.3 315.0 -937.3 -594.1 -310.4 0.0 0.0   Pre-tax profit without non-rec. items   159 964 435 -1,177 -1,515 -369 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 17,649 17,320 22,626 23,336 27,038 0.0 0.0   Shareholders equity total   447 1,175 1,490 4,973 4,379 4,068 -762 -762   Interest-bearing liabilities   103 17,622 16,317 16,698 18,167 21,997 762 762   Balance sheet total (assets)   1,063 19,515 19,354 24,394 24,382 28,354 0.0 0.0   Net Debt   1.6 17,296 15,569 16,066 18,001 21,916 762 762     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   322 1,054 3,219 994 983 2,869 0.0 0.0   Gross profit growth   814.3% 227.1% 205.4% -69.1% -1.1% 191.9% -100.0% 0.0%   Employees   0 0 0 0 0 5 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)   1,063 19,515 19,354 24,394 24,382 28,354 0 0   Balance sheet change%   173.9% 1,736.1% -0.8% 26.0% -0.0% 16.3% -100.0% 0.0%   Added value   209.9 1,021.7 1,517.2 -162.0 -461.0 1,247.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -300 17,736 -826 342 4,629 3,160 -22,618 -4,420   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 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 (%)   48.4% 95.8% 32.5% -68.6% -99.8% 24.6% 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 %   22.4% 9.9% 5.4% -3.1% -4.0% 2.7% 0.0% 0.0%   ROI %   34.8% 10.4% 5.7% -3.3% -4.2% 2.8% 0.0% 0.0%   ROE %   49.1% 89.8% 23.6% -29.0% -12.7% -7.4% 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 %   42.1% 6.0% 7.7% 20.4% 18.0% 14.3% -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, %   0.7% 1,224.3% 1,461.7% -6,391.2% 107,995.0% 1,554.4% 0.0% 0.0%   Gearing %   23.0% 1,499.4% 1,094.9% 335.8% 414.9% 540.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 0.7% 3.7% 3.1% 3.1% 5.4% 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   1.7 0.0 0.6 0.5 0.2 0.2 0.0 0.0   Current Ratio   1.7 0.1 0.9 0.8 0.7 0.8 0.0 0.0   Cash and cash equivalent   101.1 326.2 747.9 632.2 166.1 81.2 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   447.0 -16,342.8 -212.1 -488.6 -362.0 -415.9 -380.8 -380.8   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 0 0 0 249 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 282 0 0   EBIT / employee   0 0 0 0 0 141 0 0   Net earnings / employee   0 0 0 0 0 -62 0 0