Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Family Forces ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.4% 0.4%   Bankruptcy risk   16.5% 13.7% 13.2% 13.9% 11.3% 11.6% 16.0% 16.0%   Credit score (0-100)   11 17 17 15 21 20 12 12   Credit rating   BB BB BB BB BB BB 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   66 317 0 0 0 0 0 0   Gross profit   33.0 252 402 161 192 252 0.0 0.0   EBITDA   33.0 36.1 1.0 15.8 -16.4 -3.6 0.0 0.0   EBIT   33.0 36.1 1.0 15.8 -16.4 -3.6 0.0 0.0   Pre-tax profit (PTP)   33.0 31.7 -5.8 13.1 -18.8 -3.7 0.0 0.0   Net earnings   33.0 31.7 -5.8 13.1 -20.6 -4.7 0.0 0.0   Pre-tax profit without non-rec. items   33.0 31.7 -5.8 13.1 -18.8 -3.7 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   33.0 88.3 50.8 23.6 3.0 -4.6 -44.6 -44.6   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 44.6 44.6   Balance sheet total (assets)   70.5 119 102 38.6 36.1 26.7 0.0 0.0   Net Debt   0.0 -20.0 -15.3 -34.8 -21.0 -13.5 44.6 44.6     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   66 317 0 0 0 0 0 0   Net sales growth   0.0% 383.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   33.0 252 402 161 192 252 0.0 0.0   Gross profit growth   0.0% 663.2% 59.5% -59.9% 18.9% 31.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   70 119 102 39 36 27 0 0   Balance sheet change%   0.0% 69.0% -14.2% -62.2% -6.6% -26.0% -100.0% 0.0%   Added value   33.0 36.1 1.0 15.8 -16.4 -3.6 0.0 0.0   Added value %   50.4% 11.4% 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 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 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 %   50.4% 11.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   50.4% 11.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 14.3% 0.2% 9.8% -8.6% -1.4% 0.0% 0.0%   Net Earnings %   50.4% 10.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   50.4% 10.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   50.4% 10.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   46.9% 38.1% 0.9% 22.4% -43.9% -10.8% 0.0% 0.0%   ROI %   100.0% 59.6% 1.4% 42.4% -123.1% -240.0% 0.0% 0.0%   ROE %   100.0% 52.3% -8.3% 35.1% -154.4% -31.4% 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 %   46.9% 74.1% 49.7% 61.2% 8.4% -14.8% -100.0% -100.0%   Relative indebtedness %   57.2% 9.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   57.2% 3.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -55.3% -1,571.7% -220.8% 127.8% 371.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.9 3.9 2.0 2.6 1.1 0.9 0.0 0.0   Current Ratio   1.9 3.9 2.0 2.6 1.1 0.9 0.0 0.0   Cash and cash equivalent   0.0 20.0 15.3 34.8 21.0 13.5 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)   365.0 111.6 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   156.0 173.4 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   107.5% 37.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   33.0 88.3 50.8 23.6 3.0 -4.6 -22.3 -22.3   Net working capital %   50.4% 27.9% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0