Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FABRIKANT S.A. BØYTLER'S OG HUSTRUS LEGAT Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   0.6% 2.0% 0.8% 0.6% 2.7% 1.5% 7.6% 7.3%   Credit score (0-100)   96 71 94 97 59 75 31 33   Credit rating   AA A AA AA BBB A BB BBB   Credit limit (kDKK)   6,253.7 9.6 6,417.7 8,078.2 0.2 364.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -75.0 -68.0 -69.0 -56.0 -105 -259 0.0 0.0   EBITDA   -93.0 -86.0 -87.0 -74.0 -138 -316 0.0 0.0   EBIT   -93.0 -86.0 -87.0 -74.0 -138 -316 0.0 0.0   Pre-tax profit (PTP)   11,310.0 -5,386.0 12,885.0 11,121.0 49,397.0 9,769.0 0.0 0.0   Net earnings   11,310.0 -5,374.0 12,885.0 11,121.0 38,556.0 9,774.0 0.0 0.0   Pre-tax profit without non-rec. items   11,310 -5,386 12,885 11,121 49,397 9,769 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   66,129 60,415 73,300 83,551 123,819 128,774 123,449 123,449   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   66,306 60,575 73,481 83,788 136,896 133,977 123,449 123,449   Net Debt   -1,567 -1,144 -1,080 -1,189 -136,894 -132,287 -123,449 -123,449     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -75.0 -68.0 -69.0 -56.0 -105 -259 0.0 0.0   Gross profit growth   26.5% 9.3% -1.5% 18.8% -87.5% -146.7% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   66,306 60,575 73,481 83,788 136,896 133,977 123,449 123,449   Balance sheet change%   20.6% -8.6% 21.3% 14.0% 63.4% -2.1% -7.9% 0.0%   Added value   -93.0 -86.0 -87.0 -74.0 -138.0 -316.0 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 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   124.0% 126.5% 126.1% 132.1% 131.4% 122.0% 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 %   18.7% -8.5% 19.3% 14.2% 44.8% 7.7% 0.0% 0.0%   ROI %   18.7% -8.5% 19.3% 14.2% 47.6% 8.3% 0.0% 0.0%   ROE %   18.7% -8.5% 19.3% 14.2% 37.2% 7.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   99.7% 99.7% 99.8% 99.7% 90.4% 96.1% 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, %   1,684.9% 1,330.2% 1,241.4% 1,606.8% 99,198.6% 41,863.0% 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   15.0 16.7 16.8 12.8 10.5 25.7 0.0 0.0   Current Ratio   15.0 16.7 16.8 12.8 10.5 25.7 0.0 0.0   Cash and cash equivalent   1,567.0 1,144.0 1,080.0 1,189.0 136,894.0 132,287.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,458.0 1,681.0 2,441.0 2,592.0 -9,394.0 1,207.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0