Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FADE ACOUSTIC CEILINGS EUROPE 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 2019/6 2019 2020/6 2020 2021/6 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% 1.5% 2.7%   Bankruptcy risk   2.4% 1.7% 1.4% 1.0% 0.8% 18.8% 18.1% 16.3%   Credit score (0-100)   65 74 79 85 92 6 8 11   Credit rating   BBB A A A AA B B BB   Credit limit (kDKK)   0.0 3.1 52.3 357.5 1,016.0 -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 2019/6 2019 2020/6 2020 2021/6 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   2,833 6,066 6,862 6,185 10,693 -8,530 0.0 0.0   EBITDA   446 1,867 2,737 2,793 4,542 -13,328 0.0 0.0   EBIT   374 1,741 2,534 2,632 4,095 -14,827 0.0 0.0   Pre-tax profit (PTP)   246.2 1,595.8 2,407.1 2,568.3 4,012.3 -14,893.1 0.0 0.0   Net earnings   174.6 1,228.7 1,864.3 1,977.7 3,129.6 -11,720.1 0.0 0.0   Pre-tax profit without non-rec. items   246 1,596 2,407 2,568 4,012 -14,893 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   425 508 785 994 1,693 580 0.0 0.0   Shareholders equity total   936 2,165 2,829 4,807 7,936 -7,526 -7,576 -7,576   Interest-bearing liabilities   765 1,233 924 2,539 2,273 6,980 7,601 7,601   Balance sheet total (assets)   2,868 5,044 7,248 10,966 12,500 9,920 24.9 24.9   Net Debt   765 1,233 924 2,539 1,926 6,980 7,601 7,601     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 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   2,833 6,066 6,862 6,185 10,693 -8,530 0.0 0.0   Gross profit growth   -3.3% 114.1% 13.1% -9.9% 72.9% 0.0% 0.0% 0.0%   Employees   0 7 6 4 0 3 0 0   Employee growth %   -100.0% 0.0% -14.3% -33.3% -100.0% 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)   2,868 5,044 7,248 10,966 12,500 9,920 25 25   Balance sheet change%   34.6% 75.9% 43.7% 51.3% 14.0% -20.6% -99.7% 0.0%   Added value   445.7 1,866.7 2,737.0 2,793.3 4,256.6 -13,327.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   159 -13 68 42 337 -2,691 -580 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 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 (%)   13.2% 28.7% 36.9% 42.6% 38.3% 173.8% 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 %   16.4% 44.5% 41.8% 29.3% 36.0% -97.8% 0.0% 0.0%   ROI %   27.2% 68.6% 71.6% 47.8% 47.8% -123.0% 0.0% 0.0%   ROE %   20.6% 79.3% 74.7% 51.8% 49.1% -131.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   32.6% 42.9% 39.0% 43.8% 63.5% -43.1% -99.7% -99.7%   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, %   171.7% 66.0% 33.8% 90.9% 42.4% -52.4% 0.0% 0.0%   Gearing %   81.8% 56.9% 32.7% 52.8% 28.6% -92.8% -100.3% -100.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.2% 16.5% 14.8% 5.7% 8.7% 5.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.7 1.5 1.2 1.2 5.1 2.4 0.0 0.0   Current Ratio   1.3 1.8 1.7 1.6 7.5 2.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 346.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 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   569.9 1,989.2 2,564.5 3,752.7 9,196.9 5,348.5 -3,800.4 -3,800.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 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   0 267 456 698 0 -4,443 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 267 456 698 0 -4,443 0 0   EBIT / employee   0 249 422 658 0 -4,942 0 0   Net earnings / employee   0 176 311 494 0 -3,907 0 0