Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FAIRTRADE MÆRKET DANMARK FONDEN Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   5.9% 1.7% 2.5% 3.4% 4.9% 6.4% 10.6% 10.6%   Credit score (0-100)   41 74 62 52 44 36 23 23   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 4.3 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   7,888 8,656 8,846 9,134 9,236 9,221 9,221 9,221   Gross profit   3,896 3,986 3,923 4,062 3,786 3,879 0.0 0.0   EBITDA   -93.4 883 367 11.4 -643 -95.1 0.0 0.0   EBIT   -93.4 883 367 11.4 -643 -95.1 0.0 0.0   Pre-tax profit (PTP)   -111.5 852.0 310.0 -29.8 -700.4 -135.3 0.0 0.0   Net earnings   -86.5 665.3 240.6 -23.8 -700.4 -135.3 0.0 0.0   Pre-tax profit without non-rec. items   -112 852 310 -29.8 -700 -135 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,665 2,331 2,571 2,548 1,847 1,712 1,402 1,402   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,074 5,401 5,002 5,794 5,163 5,458 1,402 1,402   Net Debt   -1,237 -2,466 -1,419 -1,646 -1,147 -1,341 -1,402 -1,402     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   7,888 8,656 8,846 9,134 9,236 9,221 9,221 9,221   Net sales growth   10.4% 9.7% 2.2% 3.3% 1.1% -0.2% 0.0% 0.0%   Gross profit   3,896 3,986 3,923 4,062 3,786 3,879 0.0 0.0   Gross profit growth   8.4% 2.3% -1.6% 3.6% -6.8% 2.5% -100.0% 0.0%   Employees   7 6 6 7 7 6 0 0   Employee growth %   0.0% -14.3% 0.0% 16.7% 0.0% -14.3% -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)   4,074 5,401 5,002 5,794 5,163 5,458 1,402 1,402   Balance sheet change%   9.1% 32.6% -7.4% 15.8% -10.9% 5.7% -74.3% 0.0%   Added value   -93.4 882.7 366.8 11.4 -642.8 -95.1 0.0 0.0   Added value %   -1.2% 10.2% 4.1% 0.1% -7.0% -1.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   -1.2% 10.2% 4.1% 0.1% -7.0% -1.0% 0.0% 0.0%   EBIT %   -1.2% 10.2% 4.1% 0.1% -7.0% -1.0% 0.0% 0.0%   EBIT to gross profit (%)   -2.4% 22.1% 9.4% 0.3% -17.0% -2.5% 0.0% 0.0%   Net Earnings %   -1.1% 7.7% 2.7% -0.3% -7.6% -1.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -1.1% 7.7% 2.7% -0.3% -7.6% -1.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   -1.4% 9.8% 3.5% -0.3% -7.6% -1.5% 0.0% 0.0%   ROA %   -2.2% 18.8% 7.3% 0.3% -11.7% -1.6% 0.0% 0.0%   ROI %   -4.9% 44.1% 15.5% 0.5% -25.5% -4.0% 0.0% 0.0%   ROE %   -5.1% 33.3% 9.8% -0.9% -31.9% -7.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   40.9% 43.2% 51.4% 44.0% 35.8% 31.4% 100.0% 100.0%   Relative indebtedness %   30.1% 35.3% 27.3% 35.4% 35.9% 40.6% 0.0% 0.0%   Relative net indebtedness %   14.4% 6.8% 11.3% 17.4% 23.5% 26.1% -15.2% -15.2%   Net int. bear. debt to EBITDA, %   1,324.7% -279.3% -386.9% -14,445.4% 178.4% 1,411.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.7 1.8 2.3 1.9 1.7 1.5 0.0 0.0   Current Ratio   1.7 1.8 2.3 1.9 1.7 1.5 0.0 0.0   Cash and cash equivalent   1,236.9 2,465.5 1,419.2 1,646.0 1,146.5 1,341.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   122.0 115.2 133.2 126.1 118.8 122.6 0.0 0.0   Trade creditors turnover (days)   130.1 180.9 92.9 113.5 127.1 126.6 0.0 0.0   Current assets / Net sales %   49.8% 60.7% 54.9% 61.8% 54.2% 57.3% 15.2% 15.2%   Net working capital   1,552.5 2,315.5 2,735.2 2,708.7 2,000.0 1,860.0 0.0 0.0   Net working capital %   19.7% 26.8% 30.9% 29.7% 21.7% 20.2% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   1,127 1,443 1,474 1,305 1,319 1,537 0 0   Added value / employee   -13 147 61 2 -92 -16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -13 147 61 2 -92 -16 0 0   EBIT / employee   -13 147 61 2 -92 -16 0 0   Net earnings / employee   -12 111 40 -3 -100 -23 0 0