Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FAIRWAY NETWORKS 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   10.8% 14.1% 16.3% 16.2% 18.0% 24.3% 20.4% 20.4%   Credit score (0-100)   24 16 11 10 7 2 5 5   Credit rating   BB BB BB BB B B B B   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   779 543 94.6 -28.3 -55.8 -25.0 0.0 0.0   EBITDA   206 215 -56.3 -33.2 -55.8 -25.0 0.0 0.0   EBIT   206 215 -56.3 -33.2 -55.8 -25.0 0.0 0.0   Pre-tax profit (PTP)   223.9 213.4 -49.3 -31.7 -53.7 -31.7 0.0 0.0   Net earnings   162.1 163.0 -40.3 -25.2 -42.2 -53.4 0.0 0.0   Pre-tax profit without non-rec. items   224 213 -49.3 -31.7 -53.7 -31.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   287 288 84.7 59.5 17.3 -36.1 -161 -161   Interest-bearing liabilities   0.0 0.0 37.2 0.0 58.2 76.8 161 161   Balance sheet total (assets)   582 570 270 118 126 76.6 0.0 0.0   Net Debt   -21.1 -175 18.3 -7.3 42.0 76.7 161 161     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   779 543 94.6 -28.3 -55.8 -25.0 0.0 0.0   Gross profit growth   -45.1% -30.3% -82.6% 0.0% -96.9% 55.2% 0.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   582 570 270 118 126 77 0 0   Balance sheet change%   -42.8% -2.0% -52.7% -56.2% 6.8% -39.3% -100.0% 0.0%   Added value   206.4 215.2 -56.3 -33.2 -55.8 -25.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 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   2.0 3.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   26.5% 39.6% -59.6% 117.2% 100.0% 100.0% 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 %   28.2% 37.7% -11.5% -16.1% -43.9% -20.9% 0.0% 0.0%   ROI %   51.8% 75.5% -23.6% -34.5% -79.5% -32.8% 0.0% 0.0%   ROE %   37.2% 56.7% -21.6% -35.0% -109.9% -113.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   49.3% 50.5% 31.4% 50.4% 13.7% -32.0% -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, %   -10.2% -81.4% -32.4% 22.1% -75.4% -307.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 43.9% 0.0% 336.6% -212.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.1% 2.2% 0.1% 10.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.9 1.9 0.9 0.5 0.5 0.1 0.0 0.0   Current Ratio   1.9 1.9 0.9 0.5 0.5 0.1 0.0 0.0   Cash and cash equivalent   21.1 175.1 18.9 7.3 16.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   216.9 218.4 -14.3 -28.5 -58.7 -100.1 -80.6 -80.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   206 215 -56 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   206 215 -56 0 0 0 0 0   EBIT / employee   206 215 -56 0 0 0 0 0   Net earnings / employee   162 163 -40 0 0 0 0 0