Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREMAD AMAGER ELITE 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 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% 1.7% 1.7%   Bankruptcy risk   10.2% 27.4% 18.8% 22.9% 31.0% 27.1% 14.6% 14.6%   Credit score (0-100)   25 3 7 3 1 1 15 15   Credit rating   BB B B B C 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)  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   0 0 0 0 0 0 0 0   Gross profit   1,621 -1,613 -1,795 -3,429 -1,686 2,626 0.0 0.0   EBITDA   -11,542 -20,372 -21,899 -22,094 -18,143 -14,435 0.0 0.0   EBIT   -11,687 -21,638 -23,540 -22,288 -18,518 -14,505 0.0 0.0   Pre-tax profit (PTP)   -11,790.8 -21,716.1 -23,864.0 -22,356.6 -18,835.7 -15,710.8 0.0 0.0   Net earnings   -9,224.1 -25,601.2 -23,864.0 -22,356.6 -18,835.7 -15,710.8 0.0 0.0   Pre-tax profit without non-rec. items   -11,791 -21,716 -23,864 -22,357 -18,836 -15,711 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   14.7 0.0 0.0 68.7 45.8 22.9 0.0 0.0   Shareholders equity total   461 -19,336 -43,200 -10,692 -27,816 -43,527 -44,027 -44,027   Interest-bearing liabilities   3,728 18,217 44,509 0.0 19,250 31,897 44,121 44,121   Balance sheet total (assets)   5,956 5,691 6,813 2,277 314 903 94.7 94.7   Net Debt   3,585 18,131 43,087 -25.6 19,194 31,810 44,121 44,121     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   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   1,621 -1,613 -1,795 -3,429 -1,686 2,626 0.0 0.0   Gross profit growth   -76.7% 0.0% -11.3% -91.0% 50.8% 0.0% -100.0% 0.0%   Employees   30 35 37 44 40 39 0 0   Employee growth %   0.0% 16.7% 5.7% 18.9% -9.1% -2.5% -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)   5,956 5,691 6,813 2,277 314 903 95 95   Balance sheet change%   155.9% -4.5% 19.7% -66.6% -86.2% 187.6% -89.5% 0.0%   Added value   -11,541.6 -20,371.9 -21,899.3 -22,093.9 -18,324.9 -14,435.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   519 2,233 -1,797 -3,813 -652 -65 -23 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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 %   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 (%)   -721.1% 1,341.5% 1,311.6% 650.0% 1,098.2% -552.4% 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 %   -259.3% -139.7% -62.7% -70.8% -90.1% -40.0% 0.0% 0.0%   ROI %   -556.7% -193.1% -75.1% -100.1% -192.4% -56.7% 0.0% 0.0%   ROE %   -661.7% -832.4% -381.7% -491.9% -1,453.7% -2,580.7% 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 %   70.1% -16.6% -23.0% -93.8% -96.5% -97.8% -99.8% -99.8%   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, %   -31.1% -89.0% -196.8% 0.1% -105.8% -220.4% 0.0% 0.0%   Gearing %   809.3% -94.2% -103.0% 0.0% -69.2% -73.3% -100.2% -100.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 0.7% 1.0% 0.3% 3.3% 4.7% 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   3.0 0.2 0.4 0.2 0.0 0.1 0.0 0.0   Current Ratio   3.0 0.2 0.3 0.1 0.0 0.1 0.0 0.0   Cash and cash equivalent   142.1 86.4 1,422.3 25.6 55.7 87.0 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)   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   3,512.5 -5,293.3 -5,493.7 -11,080.1 -8,678.2 -11,777.5 -22,060.6 -22,060.6   Net working capital %   0.0% 0.0% 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   -385 -582 -592 -502 -458 -370 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -385 -582 -592 -502 -454 -370 0 0   EBIT / employee   -390 -618 -636 -507 -463 -372 0 0   Net earnings / employee   -307 -731 -645 -508 -471 -403 0 0