Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FJORD SOL 7 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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   3.0% 2.7% 2.4% 2.7% 2.1% 2.2% 9.0% 9.0%   Credit score (0-100)   59 61 63 59 67 64 27 27   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.3 0.1 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   715 655 694 645 699 715 0.0 0.0   EBITDA   715 655 694 645 699 715 0.0 0.0   EBIT   609 549 588 539 593 609 0.0 0.0   Pre-tax profit (PTP)   554.6 499.5 557.0 511.0 571.1 583.3 0.0 0.0   Net earnings   554.6 499.5 557.0 511.0 571.1 583.3 0.0 0.0   Pre-tax profit without non-rec. items   555 500 557 511 571 583 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   3,734 3,628 3,522 3,416 3,310 3,204 0.0 0.0   Shareholders equity total   1,397 1,721 2,050 2,406 2,827 2,960 2,960 2,960   Interest-bearing liabilities   2,307 1,897 1,492 1,002 627 295 0.0 0.0   Balance sheet total (assets)   3,750 3,635 3,559 3,435 3,505 3,263 2,960 2,960   Net Debt   2,307 1,897 1,462 988 495 295 -2,960 -2,960     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   715 655 694 645 699 715 0.0 0.0   Gross profit growth   15.0% -8.4% 5.9% -7.0% 8.4% 2.3% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   3,750 3,635 3,559 3,435 3,505 3,263 2,960 2,960   Balance sheet change%   -2.4% -3.1% -2.1% -3.5% 2.0% -6.9% -9.3% 0.0%   Added value   715.5 655.1 693.6 645.0 699.4 715.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -212 -212 -212 -212 -212 -212 -3,204 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 5.0 5.0 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 (%)   85.2% 83.8% 84.7% 83.6% 84.8% 85.2% 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 %   16.1% 14.9% 16.3% 15.4% 17.1% 18.0% 0.0% 0.0%   ROI %   16.2% 15.0% 16.4% 15.5% 17.3% 18.2% 0.0% 0.0%   ROE %   44.7% 32.0% 29.5% 22.9% 21.8% 20.2% 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 %   37.2% 47.4% 57.6% 70.0% 80.7% 90.7% 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, %   322.4% 289.5% 210.7% 153.2% 70.8% 41.2% 0.0% 0.0%   Gearing %   165.1% 110.2% 72.8% 41.7% 22.2% 10.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.4% 1.8% 2.2% 2.7% 5.7% 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   0.0 0.0 0.0 0.0 0.3 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.3 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 30.8 14.1 131.6 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   -2,336.8 -1,906.2 -1,472.0 -1,010.0 -482.9 -243.6 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   0 0 0 0 0 715 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 715 0 0   EBIT / employee   0 0 0 0 0 609 0 0   Net earnings / employee   0 0 0 0 0 583 0 0