Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FAST EDDIES POOL, AALBORG 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   5.4% 6.3% 6.9% 3.8% 4.1% 2.9% 9.8% 9.8%   Credit score (0-100)   43 39 35 50 49 57 25 25   Credit rating   BBB BBB BBB BBB BBB BBB 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   872 948 536 1,141 1,544 1,572 0.0 0.0   EBITDA   144 159 -4.3 633 607 521 0.0 0.0   EBIT   99.9 84.9 -34.0 625 398 443 0.0 0.0   Pre-tax profit (PTP)   94.3 80.9 -42.2 618.1 377.8 433.0 0.0 0.0   Net earnings   80.1 62.8 -33.6 481.5 292.1 337.2 0.0 0.0   Pre-tax profit without non-rec. items   94.3 80.9 -42.2 618 378 433 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   48.9 1.5 31.5 25.1 18.7 12.3 0.0 0.0   Shareholders equity total   438 501 467 949 1,241 1,460 1,380 1,380   Interest-bearing liabilities   4.2 0.5 0.8 0.7 0.0 0.0 0.0 0.0   Balance sheet total (assets)   665 739 627 1,295 1,534 1,906 1,380 1,380   Net Debt   -522 -641 -484 -1,180 -1,429 -1,816 -1,380 -1,380     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   872 948 536 1,141 1,544 1,572 0.0 0.0   Gross profit growth   10.7% 8.7% -43.5% 112.8% 35.4% 1.8% -100.0% 0.0%   Employees   6 6 6 6 6 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -16.7% -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)   665 739 627 1,295 1,534 1,906 1,380 1,380   Balance sheet change%   4.5% 11.1% -15.2% 106.5% 18.5% 24.2% -27.6% 0.0%   Added value   144.0 159.4 -4.3 632.7 405.9 521.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -70 -122 0 -14 -215 -85 -12 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 -1.0 1.0 2.0 3.0 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 (%)   11.5% 9.0% -6.4% 54.8% 25.8% 28.2% 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 %   15.5% 12.2% -4.9% 65.1% 28.2% 25.8% 0.0% 0.0%   ROI %   25.1% 18.2% -6.9% 88.3% 36.4% 32.9% 0.0% 0.0%   ROE %   20.1% 13.4% -6.9% 68.0% 26.7% 25.0% 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 %   65.8% 67.7% 74.5% 73.3% 80.9% 76.6% 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, %   -362.2% -402.2% 11,184.0% -186.4% -235.5% -348.6% 0.0% 0.0%   Gearing %   1.0% 0.1% 0.2% 0.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   299.8% 211.1% 1,331.0% 1,022.3% 6,419.0% 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   2.4 2.8 3.3 3.5 4.9 4.1 0.0 0.0   Current Ratio   2.7 3.1 3.7 3.7 5.2 4.3 0.0 0.0   Cash and cash equivalent   525.9 641.6 484.5 1,180.2 1,428.8 1,816.3 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   389.1 499.4 435.9 923.8 1,222.3 1,448.1 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 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   24 27 -1 105 68 104 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   24 27 -1 105 101 104 0 0   EBIT / employee   17 14 -6 104 66 89 0 0   Net earnings / employee   13 10 -6 80 49 67 0 0