Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fjord Seafood 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.7%   Bankruptcy risk   3.8% 7.9% 2.1% 1.3% 6.7% 1.1% 8.9% 6.9%   Credit score (0-100)   53 32 68 81 34 83 26 35   Credit rating   BBB BB BBB A BBB A BB BBB   Credit limit (kDKK)   0.0 0.0 0.2 180.0 0.0 224.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,322 6,424 7,600 11,244 7,044 13,164 0.0 0.0   EBITDA   4,170 1,091 2,227 4,749 576 2,115 0.0 0.0   EBIT   3,062 489 1,738 4,238 -444 1,584 0.0 0.0   Pre-tax profit (PTP)   2,828.9 376.8 1,659.5 4,147.4 -713.0 1,562.3 0.0 0.0   Net earnings   2,792.3 293.3 1,292.8 3,208.4 -628.2 1,242.0 0.0 0.0   Pre-tax profit without non-rec. items   2,829 377 1,659 4,147 -713 1,562 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   1,930 1,954 2,181 2,467 2,200 5,656 0.0 0.0   Shareholders equity total   387 681 2,048 4,657 2,226 3,868 868 868   Interest-bearing liabilities   2,654 1,514 770 0.0 1,362 9,617 0.0 0.0   Balance sheet total (assets)   7,055 7,502 8,894 14,090 8,607 19,474 868 868   Net Debt   2,653 1,514 770 -4,153 1,362 9,617 -775 -775     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   9,322 6,424 7,600 11,244 7,044 13,164 0.0 0.0   Gross profit growth   86.6% -31.1% 18.3% 48.0% -37.4% 86.9% -100.0% 0.0%   Employees   16 17 18 19 18 19 0 0   Employee growth %   23.1% 6.3% 5.9% 5.6% -5.3% 5.6% -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)   7,055 7,502 8,894 14,090 8,607 19,474 868 868   Balance sheet change%   10.0% 6.3% 18.6% 58.4% -38.9% 126.3% -95.5% 0.0%   Added value   4,170.4 1,091.4 2,227.1 4,749.0 66.8 2,115.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,361 -661 -262 -224 -1,287 3,018 -5,656 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 4.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   32.8% 7.6% 22.9% 37.7% -6.3% 12.0% 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 %   38.9% 7.2% 21.8% 37.8% -6.1% 12.2% 0.0% 0.0%   ROI %   100.7% 16.4% 56.5% 104.9% -15.9% 19.7% 0.0% 0.0%   ROE %   82.1% 54.9% 94.7% 95.7% -18.3% 40.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   5.5% 9.1% 23.0% 33.0% 25.6% 19.9% 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, %   63.6% 138.7% 34.6% -87.5% 236.4% 454.6% 0.0% 0.0%   Gearing %   685.1% 222.5% 37.6% 0.0% 61.2% 248.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.0% 6.9% 10.8% 49.8% 3.8% 2.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.8 0.7 0.8 1.1 0.7 0.5 0.0 0.0   Current Ratio   0.9 0.9 1.0 1.2 1.0 0.7 0.0 0.0   Cash and cash equivalent   0.1 0.1 0.1 4,153.4 0.1 0.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -494.3 -887.4 -17.1 2,066.6 -131.7 -5,149.8 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   261 64 124 250 4 111 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   261 64 124 250 32 111 0 0   EBIT / employee   191 29 97 223 -25 83 0 0   Net earnings / employee   175 17 72 169 -35 65 0 0