Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREDSOE FACHARBEITER I 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.7%   Bankruptcy risk   4.1% 14.0% 6.6% 10.9% 10.1% 9.4% 18.6% 14.9%   Credit score (0-100)   51 17 37 22 23 25 6 14   Credit rating   BBB BB BBB BB BB BB B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,904 13,295 13,838 13,573 11,578 8,856 0.0 0.0   EBITDA   89.3 113 455 84.7 175 313 0.0 0.0   EBIT   89.3 113 455 84.7 175 313 0.0 0.0   Pre-tax profit (PTP)   37.2 82.4 447.6 47.7 170.3 271.6 0.0 0.0   Net earnings   37.2 122.1 347.7 30.2 132.8 218.5 0.0 0.0   Pre-tax profit without non-rec. items   37.2 82.4 448 47.7 170 272 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,618 1,740 550 580 713 632 272 272   Interest-bearing liabilities   0.0 146 0.0 200 119 0.0 0.0 0.0   Balance sheet total (assets)   3,791 4,285 4,160 4,748 3,519 3,050 272 272   Net Debt   -265 146 -2,660 170 -4.8 -204 -272 -272     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   12,904 13,295 13,838 13,573 11,578 8,856 0.0 0.0   Gross profit growth   17,360.9% 3.0% 4.1% -1.9% -14.7% -23.5% -100.0% 0.0%   Employees   26 25 25 25 19 17 0 0   Employee growth %   0.0% -3.8% 0.0% 0.0% -24.0% -10.5% -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)   3,791 4,285 4,160 4,748 3,519 3,050 272 272   Balance sheet change%   41.6% 13.0% -2.9% 14.1% -25.9% -13.3% -91.1% 0.0%   Added value   89.3 112.7 454.6 84.7 174.8 312.6 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 0 0 0 0 0 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   0.7% 0.8% 3.3% 0.6% 1.5% 3.5% 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 %   3.7% 2.8% 10.8% 1.9% 4.2% 10.4% 0.0% 0.0%   ROI %   7.4% 6.4% 37.3% 12.7% 21.7% 46.8% 0.0% 0.0%   ROE %   2.3% 7.3% 30.4% 5.3% 20.5% 32.5% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   42.7% 40.6% 13.2% 12.2% 20.3% 20.7% 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, %   -296.9% 129.8% -585.1% 200.1% -2.7% -65.4% 0.0% 0.0%   Gearing %   0.0% 8.4% 0.0% 34.5% 16.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 41.4% 9.6% 37.0% 2.8% 120.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.7 1.7 1.2 1.1 1.3 1.3 0.0 0.0   Current Ratio   1.7 1.7 1.2 1.1 1.3 1.3 0.0 0.0   Cash and cash equivalent   265.3 0.0 2,660.2 30.4 123.3 204.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,618.3 1,740.4 550.2 580.5 750.7 684.8 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   3 5 18 3 9 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3 5 18 3 9 18 0 0   EBIT / employee   3 5 18 3 9 18 0 0   Net earnings / employee   1 5 14 1 7 13 0 0