Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fjordgardiner 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 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.0% 3.0%   Bankruptcy risk   4.8% 4.9% 1.9% 1.6% 1.8% 5.8% 18.3% 18.1%   Credit score (0-100)   47 46 71 75 70 39 7 8   Credit rating   BBB BBB A A A BBB B B   Credit limit (kDKK)   0.0 0.0 0.2 3.2 0.8 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,683 1,560 1,406 1,626 1,551 712 0.0 0.0   EBITDA   53.4 116 241 427 371 -458 0.0 0.0   EBIT   13.7 85.9 241 427 371 -458 0.0 0.0   Pre-tax profit (PTP)   -41.2 44.2 209.8 421.6 372.4 -459.5 0.0 0.0   Net earnings   -191.2 44.2 209.8 421.4 295.4 -459.5 0.0 0.0   Pre-tax profit without non-rec. items   -41.2 44.2 210 422 372 -460 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Tangible assets total   29.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   370 414 624 1,045 1,031 421 -79.0 -79.0   Interest-bearing liabilities   775 713 592 0.0 5.5 110 79.0 79.0   Balance sheet total (assets)   1,977 1,877 1,582 1,957 1,650 1,039 0.0 0.0   Net Debt   749 690 589 -139 -213 70.9 79.0 79.0     See the entire balance sheet 1000.0 Volume  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 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   1,683 1,560 1,406 1,626 1,551 712 0.0 0.0   Gross profit growth   43.8% -7.3% -9.8% 15.6% -4.6% -54.1% -100.0% 0.0%   Employees   5 4 3 3 3 3 0 0   Employee growth %   0.0% -20.0% -25.0% 0.0% 0.0% 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)   1,977 1,877 1,582 1,957 1,650 1,039 0 0   Balance sheet change%   -15.5% -5.1% -15.7% 23.7% -15.7% -37.0% -100.0% 0.0%   Added value   53.4 115.7 241.5 426.7 371.4 -458.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -79 -60 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 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 (%)   0.8% 5.5% 17.2% 26.2% 23.9% -64.4% 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 %   1.0% 4.8% 14.2% 24.4% 21.0% -34.0% 0.0% 0.0%   ROI %   1.5% 8.2% 21.0% 38.2% 36.3% -58.3% 0.0% 0.0%   ROE %   -41.1% 11.3% 40.4% 50.5% 28.5% -63.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Equity ratio %   19.0% 22.3% 40.0% 53.9% 63.2% 41.2% -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, %   1,401.4% 596.9% 243.8% -32.6% -57.2% -15.5% 0.0% 0.0%   Gearing %   209.5% 172.3% 94.9% 0.0% 0.5% 26.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 6.6% 5.6% 3.4% 202.6% 4.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Quick Ratio   0.3 0.3 0.3 0.6 0.7 0.3 0.0 0.0   Current Ratio   1.2 1.3 1.6 2.1 2.6 1.6 0.0 0.0   Cash and cash equivalent   26.2 23.1 3.1 139.0 218.0 38.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 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   320.1 394.1 603.8 1,025.2 1,010.6 401.0 -39.5 -39.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   11 29 80 142 124 -153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   11 29 80 142 124 -153 0 0   EBIT / employee   3 21 80 142 124 -153 0 0   Net earnings / employee   -38 11 70 140 98 -153 0 0