Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FELDBORG TRANSPORT A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   4.9% 4.5% 3.2% 3.2% 2.9% 2.4% 9.6% 9.6%   Credit score (0-100)   45 47 54 55 57 63 26 26   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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   583 613 635 553 582 620 0.0 0.0   EBITDA   188 251 285 197 308 389 0.0 0.0   EBIT   188 251 285 197 308 389 0.0 0.0   Pre-tax profit (PTP)   34.1 48.4 49.0 135.6 272.8 321.8 0.0 0.0   Net earnings   0.0 0.0 0.0 108.8 214.0 251.7 0.0 0.0   Pre-tax profit without non-rec. items   147 220 223 136 273 322 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   2,804 2,453 4,702 2,666 2,754 3,566 0.0 0.0   Shareholders equity total   1,254 1,426 1,599 1,708 1,922 2,174 1,674 1,674   Interest-bearing liabilities   1,830 1,051 2,149 295 245 878 0.0 0.0   Balance sheet total (assets)   4,532 3,753 6,179 5,015 4,282 4,672 1,674 1,674   Net Debt   1,830 1,051 1,505 -354 70.5 529 -1,674 -1,674     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   583 613 635 553 582 620 0.0 0.0   Gross profit growth   37.1% 5.1% 3.6% -12.9% 5.3% 6.4% -100.0% 0.0%   Employees   0 0 0 4 3 3 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -25.0% 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)   4,532 3,753 6,179 5,015 4,282 4,672 1,674 1,674   Balance sheet change%   -5.8% -17.2% 64.7% -18.8% -14.6% 9.1% -64.2% 0.0%   Added value   188.5 250.9 284.8 197.1 308.5 389.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -321 -351 2,248 -2,036 88 813 -3,566 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   32.3% 40.9% 44.9% 35.6% 53.0% 62.8% 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 %   4.6% 6.7% 5.9% 3.7% 6.9% 9.2% 0.0% 0.0%   ROI %   5.7% 8.4% 7.2% 4.9% 9.9% 11.7% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 6.6% 11.8% 12.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   27.7% 38.0% 25.9% 34.1% 44.9% 46.5% 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, %   970.8% 419.0% 528.3% -179.6% 22.8% 136.0% 0.0% 0.0%   Gearing %   145.9% 73.7% 134.4% 17.3% 12.7% 40.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 4.1% 4.5% 6.0% 17.6% 15.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.7 0.7 0.6 1.1 1.0 0.8 0.0 0.0   Current Ratio   0.8 0.8 0.6 1.1 1.1 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 644.1 649.4 174.2 348.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -564.2 -385.0 -958.0 301.8 194.0 -146.4 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 49 103 130 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 49 103 130 0 0   EBIT / employee   0 0 0 49 103 130 0 0   Net earnings / employee   0 0 0 27 71 84 0 0