Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fælles Holding Herning 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 N/A 2019 2019/6 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 2.5% 0.0% 1.5% 2.6% 2.8% 8.4% 8.4%   Credit score (0-100)   0 64 0 74 61 58 29 29   Credit rating   N/A BBB N/A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 28.7 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 N/A 2019 2019/6 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -4.8 0.0 13.8 302 387 0.0 0.0   EBITDA   0.0 -4.8 0.0 -86.2 78.2 -12.8 0.0 0.0   EBIT   0.0 -4.8 0.0 -103 -135 -227 0.0 0.0   Pre-tax profit (PTP)   0.0 1,914.6 0.0 1,037.1 535.7 2,016.2 0.0 0.0   Net earnings   0.0 1,957.9 0.0 1,105.4 585.8 2,038.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,915 0.0 1,037 536 2,016 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/6 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 9,869 10,970 11,524 0.0 0.0   Shareholders equity total   0.0 2,078 0.0 9,522 9,388 10,947 10,482 10,482   Interest-bearing liabilities   0.0 0.0 0.0 4,006 10,988 2,057 0.0 0.0   Balance sheet total (assets)   0.0 18,388 0.0 26,316 32,225 23,032 10,482 10,482   Net Debt   0.0 -120 0.0 2,009 8,702 -90.8 -10,482 -10,482     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/6 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 -4.8 0.0 13.8 302 387 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 2,094.0% 28.2% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 18,388 0 26,316 32,225 23,032 10,482 10,482   Balance sheet change%   0.0% 0.0% -100.0% 0.0% 22.5% -28.5% -54.5% 0.0%   Added value   0.0 -4.8 0.0 -86.2 -118.5 -12.8 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 9,852 888 340 -11,524 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 0.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/6 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 100.0% 0.0% -748.3% -44.8% -58.5% 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 %   0.0% 11.5% 0.0% 7.0% 5.0% 9.8% 0.0% 0.0%   ROI %   0.0% 11.6% 0.0% 7.1% 6.2% 16.2% 0.0% 0.0%   ROE %   0.0% 94.2% 0.0% 11.6% 6.2% 20.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/6 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 11.3% 0.0% 36.2% 29.1% 47.5% 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, %   0.0% 2,492.0% 0.0% -2,329.4% 11,130.2% 711.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 42.1% 117.0% 18.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 40.8% 12.3% 10.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/6 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.8 0.0 2.5 1.4 3.7 0.0 0.0   Current Ratio   0.0 0.8 0.0 2.5 1.4 3.7 0.0 0.0   Cash and cash equivalent   0.0 119.8 0.0 1,997.3 2,285.9 2,147.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/6 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 -33.7 0.0 4,118.3 2,427.8 6,292.4 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  2018 N/A 2019 2019/6 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -86 -118 -13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -86 78 -13 0 0   EBIT / employee   0 0 0 -103 -135 -227 0 0   Net earnings / employee   0 0 0 1,105 586 2,039 0 0