Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREDERICIA SHIPPING 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.2% 2.9% 3.0% 3.0% 0.7% 0.7% 7.2% 7.2%   Credit score (0-100)   57 58 56 57 92 94 33 33   Credit rating   BBB BBB BBB BBB AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 19,334.0 20,677.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   58,622 81,971 101,387 117,246 113,284 132,321 0.0 0.0   EBITDA   11,780 14,859 18,371 19,812 23,578 28,691 0.0 0.0   EBIT   11,780 14,859 18,371 19,812 16,409 18,551 0.0 0.0   Pre-tax profit (PTP)   12,218.0 13,818.0 17,632.0 19,169.0 24,523.5 22,916.1 0.0 0.0   Net earnings   12,218.0 13,818.0 17,632.0 19,169.0 18,954.9 17,868.1 0.0 0.0   Pre-tax profit without non-rec. items   11,780 14,859 18,371 19,812 24,523 22,916 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 37,964 45,428 0.0 0.0   Shareholders equity total   110,159 124,075 142,086 162,240 181,028 188,825 162,635 162,635   Interest-bearing liabilities   0.0 0.0 0.0 0.0 15,407 14,249 0.0 0.0   Balance sheet total (assets)   165,602 191,842 209,529 249,424 266,861 291,193 162,635 162,635   Net Debt   0.0 0.0 0.0 0.0 7,323 3,714 -162,635 -162,635     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   58,622 81,971 101,387 117,246 113,284 132,321 0.0 0.0   Gross profit growth   -4.2% 39.8% 23.7% 15.6% -3.4% 16.8% -100.0% 0.0%   Employees   72 103 118 132 130 136 0 0   Employee growth %   1.4% 43.1% 14.6% 11.9% -1.5% 4.6% -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)   165,602 191,842 209,529 249,424 266,861 291,193 162,635 162,635   Balance sheet change%   5.6% 15.8% 9.2% 19.0% 7.0% 9.1% -44.1% 0.0%   Added value   11,780.0 14,859.0 18,371.0 19,812.0 16,409.5 28,690.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,567 0 0 0 30,796 -2,675 -45,428 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   20.1% 18.1% 18.1% 16.9% 14.5% 14.0% 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 %   7.3% 8.3% 9.2% 8.6% 10.2% 9.2% 0.0% 0.0%   ROI %   8.2% 8.3% 9.2% 8.6% 11.4% 11.6% 0.0% 0.0%   ROE %   11.7% 11.8% 13.2% 12.6% 11.0% 9.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 67.8% 64.8% 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% 0.0% 0.0% 0.0% 31.1% 12.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 8.5% 7.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 24.2% 17.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.5 1.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.5 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 8,084.3 10,535.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   0.0 0.0 0.0 0.0 29,046.4 38,509.0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   164 144 156 150 126 211 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   164 144 156 150 181 211 0 0   EBIT / employee   164 144 156 150 126 136 0 0   Net earnings / employee   170 134 149 145 146 131 0 0