Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FP Revision ApS 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   9.6% 12.5% 12.9% 12.7% 17.4% 13.5% 15.5% 15.3%   Credit score (0-100)   28 20 19 18 8 16 12 13   Credit rating   BB BB BB BB B BB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   55 123 781 795 884 618 618 618   Gross profit   11.6 8.4 415 397 619 457 0.0 0.0   EBITDA   11.6 8.4 -21.0 -9.4 17.7 -50.1 0.0 0.0   EBIT   11.6 -0.1 -21.0 -17.8 9.3 -58.6 0.0 0.0   Pre-tax profit (PTP)   9.1 -1.6 -21.6 -19.3 7.9 -59.1 0.0 0.0   Net earnings   9.1 -1.6 -21.6 -19.3 2.4 -47.4 0.0 0.0   Pre-tax profit without non-rec. items   9.1 -1.6 -21.6 -19.3 7.9 -59.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 33.8 33.8 25.4 16.9 16.9 0.0 0.0   Shareholders equity total   54.8 53.2 31.6 12.3 14.7 -14.8 -70.8 -70.8   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 74.4 70.8 70.8   Balance sheet total (assets)   57.7 63.8 273 164 158 261 0.0 0.0   Net Debt   -6.0 -1.5 -3.0 -50.5 -32.9 54.4 70.8 70.8     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   55 123 781 795 884 618 618 618   Net sales growth   -19.0% 124.6% 534.6% 1.9% 11.2% -30.1% 0.0% 0.0%   Gross profit   11.6 8.4 415 397 619 457 0.0 0.0   Gross profit growth   0.0% -27.7% 4,857.3% -4.3% 55.9% -26.2% -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 -435.7 -406.1 -600.8 -506.7 0.0 0.0   Balance sheet total (assets)   58 64 273 164 158 261 0 0   Balance sheet change%   26.2% 10.6% 328.5% -40.2% -3.6% 65.8% -100.0% 0.0%   Added value   11.6 8.4 414.6 396.7 618.6 456.6 0.0 0.0   Added value %   21.1% 6.8% 53.1% 49.9% 70.0% 73.9% 0.0% 0.0%   Investments   0 25 0 -17 -17 -8 -17 0   Net sales trend   -1.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   21.1% 6.8% -2.7% -1.2% 2.0% -8.1% 0.0% 0.0%   EBIT %   21.1% -0.1% -2.7% -2.2% 1.0% -9.5% 0.0% 0.0%   EBIT to gross profit (%)   100.0% -1.2% -5.1% -4.5% 1.5% -12.8% 0.0% 0.0%   Net Earnings %   16.6% -1.3% -2.8% -2.4% 0.3% -7.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   16.6% 5.6% -2.8% -1.4% 1.2% -6.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   16.6% -1.3% -2.8% -2.4% 0.9% -9.6% 0.0% 0.0%   ROA %   22.4% -0.2% -12.5% -8.2% 5.8% -27.0% 0.0% 0.0%   ROI %   23.0% -0.2% -49.6% -81.2% 68.6% -131.4% 0.0% 0.0%   ROE %   18.0% -2.9% -51.0% -88.0% 18.1% -34.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   95.0% 83.5% 11.6% 7.5% 9.4% -5.4% -100.0% -100.0%   Relative indebtedness %   5.3% 8.6% 31.0% 19.0% 16.2% 44.7% 11.5% 11.5%   Relative net indebtedness %   -5.6% 7.4% 30.6% 12.7% 12.4% 41.4% 11.5% 11.5%   Net int. bear. debt to EBITDA, %   -51.4% -18.0% 14.4% 539.2% -185.5% -108.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% -502.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 1.5% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   13.1 0.1 0.9 0.8 0.8 1.1 0.0 0.0   Current Ratio   20.0 0.1 0.9 0.8 0.8 1.1 0.0 0.0   Cash and cash equivalent   6.0 1.5 3.0 50.5 32.9 19.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Trade debtors turnover (days)   213.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 39.9 0.0 0.0 168.1 0.0 0.0   Current assets / Net sales %   105.4% 1.2% 28.2% 14.9% 13.7% 36.4% 0.0% 0.0%   Net working capital   54.8 -9.0 -21.7 -32.5 -21.6 23.2 -35.4 -35.4   Net working capital %   100.1% -7.4% -2.8% -4.1% -2.4% 3.8% -5.7% -5.7%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 618 0 0   Added value / employee   0 0 0 0 0 457 0 0   Employee expenses / employee   0 0 0 0 0 -507 0 0   EBITDA / employee   0 0 0 0 0 -50 0 0   EBIT / employee   0 0 0 0 0 -59 0 0   Net earnings / employee   0 0 0 0 0 -47 0 0