FPE TO ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.3% 1.0% 1.5% 2.1% 1.3%  
Credit score (0-100)  79 86 76 67 81  
Credit rating  A A A A A  
Credit limit (kDKK)  444.6 2,606.1 122.7 2.0 572.3  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  -24.0 -24.0 -22.0 -50.0 -22.0  
EBITDA  -24.0 -24.0 -22.0 -50.0 -22.0  
EBIT  -24.0 -24.0 -22.0 -50.0 -22.0  
Pre-tax profit (PTP)  5,649.0 5,240.0 6,788.0 10,685.0 9,095.0  
Net earnings  5,753.0 5,343.0 6,924.0 10,827.0 9,278.0  
Pre-tax profit without non-rec. items  5,649 5,240 6,788 10,685 9,095  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  38,158 45,581 33,410 24,540 34,919  
Interest-bearing liabilities  15,019 10,000 20,897 15,624 17,212  
Balance sheet total (assets)  53,200 55,605 54,331 40,227 52,194  

Net Debt  14,992 9,972 20,871 15,601 17,180  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -24.0 -24.0 -22.0 -50.0 -22.0  
Gross profit growth  0.0% 0.0% 8.3% -127.3% 56.0%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  53,200 55,605 54,331 40,227 52,194  
Balance sheet change%  -10.6% 4.5% -2.3% -26.0% 29.7%  
Added value  -24.0 -24.0 -22.0 -50.0 -22.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -5.0 -5.0 -5.0 -5.0 -5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  11.6% 10.8% 13.6% 24.2% 21.8%  
ROI %  11.6% 10.8% 13.6% 24.2% 21.8%  
ROE %  16.6% 12.8% 17.5% 37.4% 31.2%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  71.7% 82.0% 51.9% 61.0% 66.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -62,466.7% -41,550.0% -94,868.2% -31,202.0% -78,090.9%  
Gearing %  39.4% 21.9% 62.5% 63.7% 49.3%  
Net interest  0 0 0 0 0  
Financing costs %  4.2% 5.1% 4.3% 4.0% 5.9%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  1.7 126.2 0.1 0.0 0.3  
Current Ratio  1.7 126.2 0.1 0.0 0.3  
Cash and cash equivalent  27.0 28.0 26.0 23.0 32.0  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  3,463.0 3,005.0 -9,551.0 -5,664.0 -5,000.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0