Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fyrtøjet Nyhavn 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   15.5% 32.9% 8.8% 20.0% 17.2% 21.9% 13.3% 13.3%   Credit score (0-100)   13 1 26 5 9 4 17 17   Credit rating   BB C BB B BB B 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -1,184 2,752 2,275 3,835 4,775 0.0 0.0   EBITDA   0.0 -1,870 1,172 92.3 521 549 0.0 0.0   EBIT   0.0 -2,670 372 44.3 286 184 0.0 0.0   Pre-tax profit (PTP)   0.0 -2,675.5 358.2 33.9 275.5 128.7 0.0 0.0   Net earnings   0.0 -2,675.5 874.8 23.9 212.5 86.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -2,675 358 33.9 276 129 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 1,600 1,200 1,176 658 541 0.0 0.0   Shareholders equity total   -0.0 -2,676 -1,801 -1,777 -1,564 -1,478 -1,528 -1,528   Interest-bearing liabilities   0.0 117 1,400 800 472 423 2,786 2,786   Balance sheet total (assets)   4.4 3,842 4,125 5,833 3,981 3,840 1,258 1,258   Net Debt   -4.4 -79.5 1,150 -1,200 53.8 -348 2,786 2,786     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   0.0 -1,184 2,752 2,275 3,835 4,775 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -17.3% 68.6% 24.5% -100.0% 0.0%   Employees   0 4 8 10 11 11 0 0   Employee growth %   0.0% 0.0% 100.0% 25.0% 10.0% 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)   4 3,842 4,125 5,833 3,981 3,840 1,258 1,258   Balance sheet change%   0.0% 87,338.7% 7.4% 41.4% -31.7% -3.6% -67.2% 0.0%   Added value   0.0 -1,869.6 1,171.8 92.3 333.6 549.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,400 -1,600 -96 -470 -682 -541 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   0.0% 225.4% 13.5% 1.9% 7.4% 3.9% 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 %   0.0% -81.9% 6.0% 0.7% 4.3% 3.4% 0.0% 0.0%   ROI %   0.0% -113.5% 8.3% 1.1% 14.5% 41.3% 0.0% 0.0%   ROE %   0.0% -139.1% 22.0% 0.5% 4.3% 2.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -0.9% -41.1% -30.4% -23.4% -28.2% -27.8% -54.8% -54.8%   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, %   0.0% 4.3% 98.2% -1,300.7% 10.3% -63.3% 0.0% 0.0%   Gearing %   0.0% -4.4% -77.7% -45.0% -30.2% -28.6% -182.4% -182.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 10.1% 1.8% 0.9% 1.6% 12.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.0 0.2 0.5 0.7 0.3 0.4 0.0 0.0   Current Ratio   1.0 0.2 0.5 0.7 0.3 0.4 0.0 0.0   Cash and cash equivalent   4.4 196.2 249.8 2,000.2 417.8 770.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -0.0 -1,488.4 -1,519.4 -1,653.4 -3,881.1 -3,277.5 -1,393.2 -1,393.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -467 146 9 30 50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -467 146 9 47 50 0 0   EBIT / employee   0 -667 46 4 26 17 0 0   Net earnings / employee   0 -669 109 2 19 8 0 0