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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.2% 5.4% 4.9% 8.6% 1.9% 2.7% 10.1% 9.9%   Credit score (0-100)   23 43 44 27 69 59 24 25   Credit rating   BB BBB BBB BB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1.7 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 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,424 7,600 11,244 7,044 13,227 21,326 0.0 0.0   EBITDA   1,091 2,227 4,749 576 2,115 3,895 0.0 0.0   EBIT   489 1,738 4,238 -444 1,584 3,140 0.0 0.0   Pre-tax profit (PTP)   376.8 1,659.5 4,147.4 -713.0 1,562.3 2,470.0 0.0 0.0   Net earnings   293.3 1,292.8 3,208.4 -628.2 1,242.0 1,856.6 0.0 0.0   Pre-tax profit without non-rec. items   377 1,659 4,147 -713 1,562 2,470 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,954 2,181 2,467 2,200 5,656 3,163 0.0 0.0   Shareholders equity total   681 2,048 4,657 2,226 3,868 3,724 724 724   Interest-bearing liabilities   1,514 770 0.0 1,362 9,617 7,703 0.0 0.0   Balance sheet total (assets)   7,502 8,894 14,090 8,607 19,474 18,000 724 724   Net Debt   1,514 770 -4,153 1,362 9,617 7,703 -646 -646     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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   6,424 7,600 11,244 7,044 13,227 21,326 0.0 0.0   Gross profit growth   -31.1% 18.3% 48.0% -37.4% 87.8% 61.2% -100.0% 0.0%   Employees   17 18 19 18 19 28 0 0   Employee growth %   6.3% 5.9% 5.6% -5.3% 5.6% 47.4% -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)   7,502 8,894 14,090 8,607 19,474 18,000 724 724   Balance sheet change%   6.3% 18.6% 58.4% -38.9% 126.3% -7.6% -96.0% 0.0%   Added value   1,091.4 2,227.1 4,749.0 576.3 2,603.9 3,894.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -661 -262 -224 -1,287 3,018 -3,263 -3,163 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   7.6% 22.9% 37.7% -6.3% 12.0% 14.7% 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 %   7.2% 21.8% 37.8% -6.1% 12.2% 14.5% 0.0% 0.0%   ROI %   16.4% 56.5% 104.9% -15.9% 19.7% 21.7% 0.0% 0.0%   ROE %   54.9% 94.7% 95.7% -18.3% 40.8% 48.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   9.1% 23.0% 33.0% 25.6% 19.9% 20.7% 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, %   138.7% 34.6% -87.5% 236.4% 454.6% 197.8% 0.0% 0.0%   Gearing %   222.5% 37.6% 0.0% 61.2% 248.7% 206.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 10.8% 49.8% 3.8% 2.7% 2.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 0.8 1.1 0.7 0.5 0.6 0.0 0.0   Current Ratio   0.9 1.0 1.2 1.0 0.7 0.8 0.0 0.0   Cash and cash equivalent   0.1 0.1 4,153.4 0.1 0.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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   -887.4 -17.1 2,066.6 -131.7 -5,149.8 -2,193.8 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   64 124 250 32 137 139 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   64 124 250 32 111 139 0 0   EBIT / employee   29 97 223 -25 83 112 0 0   Net earnings / employee   17 72 169 -35 65 66 0 0