Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FØDT HANSEN 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% 1.4% 1.4%   Bankruptcy risk   4.0% 2.3% 2.6% 2.5% 2.4% 2.6% 9.9% 9.7%   Credit score (0-100)   51 66 61 61 63 60 25 26   Credit rating   BBB BBB BBB 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   809 953 672 708 1,083 822 0.0 0.0   EBITDA   302 493 203 97.6 528 293 0.0 0.0   EBIT   299 491 200 95.3 525 290 0.0 0.0   Pre-tax profit (PTP)   237.4 594.3 299.5 203.5 233.3 307.6 0.0 0.0   Net earnings   184.0 460.8 232.6 158.2 180.8 239.1 0.0 0.0   Pre-tax profit without non-rec. items   237 594 299 203 233 308 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   15.8 13.4 11.1 8.8 5.9 2.9 0.0 0.0   Shareholders equity total   933 1,340 1,517 1,675 1,856 2,036 1,895 1,895   Interest-bearing liabilities   162 177 191 151 1.5 50.5 0.0 0.0   Balance sheet total (assets)   1,180 1,705 1,876 1,911 2,035 2,235 1,895 1,895   Net Debt   -1,000 -1,511 -1,604 -1,739 -2,025 -2,179 -1,895 -1,895     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   809 953 672 708 1,083 822 0.0 0.0   Gross profit growth   -7.6% 17.7% -29.5% 5.4% 53.0% -24.1% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   -507.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,180 1,705 1,876 1,911 2,035 2,235 1,895 1,895   Balance sheet change%   2.9% 44.5% 10.1% 1.8% 6.5% 9.8% -15.2% 0.0%   Added value   809.4 493.4 202.7 97.6 527.7 293.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 -5 -5 -5 -6 -6 -3 0   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 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 (%)   37.0% 51.5% 29.8% 13.5% 48.5% 35.3% 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 %   26.6% 41.9% 17.1% 10.8% 27.1% 16.3% 0.0% 0.0%   ROI %   30.5% 46.2% 19.0% 11.6% 29.0% 17.7% 0.0% 0.0%   ROE %   21.2% 40.6% 16.3% 9.9% 10.2% 12.3% 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 %   79.1% 78.6% 80.8% 87.7% 91.2% 91.1% 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, %   -331.4% -306.2% -791.4% -1,781.3% -383.3% -743.8% 0.0% 0.0%   Gearing %   17.4% 13.2% 12.6% 9.0% 0.1% 2.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   48.8% 6.0% 3.9% 0.7% 392.9% 156.9% 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   4.7 4.7 5.2 8.1 11.4 11.2 0.0 0.0   Current Ratio   4.7 4.7 5.2 8.1 11.4 11.2 0.0 0.0   Cash and cash equivalent   1,161.5 1,688.2 1,795.9 1,890.8 2,026.5 2,229.8 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   596.4 775.6 272.4 86.7 559.1 599.0 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   809 0 0 0 0 0 0 0   Employee expenses / employee   -508 0 0 0 0 0 0 0   EBITDA / employee   302 0 0 0 0 0 0 0   EBIT / employee   299 0 0 0 0 0 0 0   Net earnings / employee   184 0 0 0 0 0 0 0