Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fischer Lighting ApS 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 2021/12 2022 2022/12 2023 2023/12 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   4.0% 8.6% 9.5% 3.1% 5.7% 2.7% 8.6% 8.4%   Credit score (0-100)   51 30 26 55 39 59 29 29   Credit rating   BBB BB BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 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   0 0 0 0 0 0 0 0   Gross profit   4,355 830 1,754 5,980 4,024 7,481 0.0 0.0   EBITDA   738 -4,318 -2,692 820 -2,008 1,781 0.0 0.0   EBIT   371 -4,792 -2,947 352 -2,777 1,117 0.0 0.0   Pre-tax profit (PTP)   114.0 -5,267.0 -3,372.0 -88.0 -3,428.0 369.3 0.0 0.0   Net earnings   88.0 -4,108.0 -2,543.0 2.0 -2,603.0 301.2 0.0 0.0   Pre-tax profit without non-rec. items   114 -5,267 -3,372 -88.0 -3,428 369 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   589 265 157 423 80.0 25.2 0.0 0.0   Shareholders equity total   734 1,626 1,583 1,585 3,003 3,304 1,443 1,443   Interest-bearing liabilities   8,726 7,831 10,508 14,118 16,082 18,110 0.0 0.0   Balance sheet total (assets)   12,541 11,450 15,662 19,795 23,264 25,822 1,443 1,443   Net Debt   8,726 7,299 10,508 14,118 16,082 18,110 -1,411 -1,411     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   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   4,355 830 1,754 5,980 4,024 7,481 0.0 0.0   Gross profit growth   52.3% -80.9% 111.3% 240.9% -32.7% 85.9% -100.0% 0.0%   Employees   6 8 7 9 11 11 0 0   Employee growth %   100.0% 33.3% -12.5% 28.6% 22.2% 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)   12,541 11,450 15,662 19,795 23,264 25,822 1,443 1,443   Balance sheet change%   63.2% -8.7% 36.8% 26.4% 17.5% 11.0% -94.4% 0.0%   Added value   738.0 -4,318.0 -2,692.0 820.0 -2,309.0 1,780.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   124 -864 861 665 -1,738 -308 -2,346 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 -1.0 1.0 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 %   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 (%)   8.5% -577.3% -168.0% 5.9% -69.0% 14.9% 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 %   3.8% -39.9% -21.7% 2.0% -12.9% 4.6% 0.0% 0.0%   ROI %   5.2% -50.2% -26.7% 2.5% -15.8% 5.5% 0.0% 0.0%   ROE %   12.8% -348.1% -158.5% 0.1% -113.5% 9.6% 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 %   6.3% 14.7% 10.3% 8.1% 12.9% 12.8% 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, %   1,182.4% -169.0% -390.3% 1,721.7% -800.9% 1,017.0% 0.0% 0.0%   Gearing %   1,188.8% 481.6% 663.8% 890.7% 535.5% 548.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 5.8% 4.6% 3.6% 4.3% 4.4% 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   0.4 0.4 0.2 0.1 0.2 0.3 0.0 0.0   Current Ratio   1.0 1.1 1.0 0.9 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 532.0 0.0 0.0 0.0 0.0 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)   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   -390.0 1,050.0 45.0 -938.0 1,283.0 1,238.0 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  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   0 0 0 0 0 0 0 0   Added value / employee   123 -540 -385 91 -210 162 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   123 -540 -385 91 -183 162 0 0   EBIT / employee   62 -599 -421 39 -252 102 0 0   Net earnings / employee   15 -514 -363 0 -237 27 0 0