Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRUEHØJ SLAGTER 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8%   Bankruptcy risk   1.4% 1.2% 2.2% 2.3% 1.3% 6.9% 12.1% 11.8%   Credit score (0-100)   79 83 65 64 79 35 20 20   Credit rating   A A BBB BBB A BBB BB BB   Credit limit (kDKK)   22.1 95.8 0.1 0.0 41.4 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,752 2,434 1,428 1,262 1,355 142 0.0 0.0   EBITDA   1,995 1,465 699 359 534 -680 0.0 0.0   EBIT   1,995 1,465 699 359 534 -680 0.0 0.0   Pre-tax profit (PTP)   1,988.9 1,443.1 685.4 330.3 511.7 -691.4 0.0 0.0   Net earnings   1,550.0 1,125.2 533.6 255.5 398.9 -539.7 0.0 0.0   Pre-tax profit without non-rec. items   1,989 1,443 685 330 512 -691 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   241 306 261 179 168 222 0.0 0.0   Shareholders equity total   1,903 1,528 861 1,117 1,516 676 551 551   Interest-bearing liabilities   393 0.0 0.0 803 0.0 380 0.0 0.0   Balance sheet total (assets)   3,750 3,818 4,082 3,338 2,939 2,417 551 551   Net Debt   -702 -1,019 -1,150 498 -867 315 -551 -551     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   2,752 2,434 1,428 1,262 1,355 142 0.0 0.0   Gross profit growth   -13.7% -11.5% -41.3% -11.7% 7.4% -89.5% -100.0% 0.0%   Employees   10 16 16 16 10 11 0 0   Employee growth %   0.0% 60.0% 0.0% 0.0% -37.5% 10.0% -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 3,818 4,082 3,338 2,939 2,417 551 551   Balance sheet change%   72.1% 1.8% 6.9% -18.2% -12.0% -17.8% -77.2% 0.0%   Added value   1,994.8 1,464.8 699.4 358.5 533.9 -679.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   168 65 -45 -82 -11 54 -222 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   72.5% 60.2% 49.0% 28.4% 39.4% -479.9% 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 %   67.3% 38.7% 17.7% 9.7% 17.0% -25.4% 0.0% 0.0%   ROI %   121.7% 76.6% 58.6% 25.8% 31.1% -52.9% 0.0% 0.0%   ROE %   112.5% 65.6% 44.7% 25.8% 30.3% -49.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   50.7% 40.0% 21.1% 33.5% 51.6% 28.0% 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, %   -35.2% -69.5% -164.5% 138.9% -162.4% -46.4% 0.0% 0.0%   Gearing %   20.7% 0.0% 0.0% 71.9% 0.0% 56.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 11.0% 0.0% 7.2% 5.5% 6.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.0 0.6 0.5 0.6 1.0 0.4 0.0 0.0   Current Ratio   1.8 1.5 1.1 1.8 1.9 1.2 0.0 0.0   Cash and cash equivalent   1,095.3 1,018.5 1,150.2 304.7 866.9 65.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,560.0 1,083.7 462.3 1,316.4 1,209.7 339.3 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   199 92 44 22 53 -62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   199 92 44 22 53 -62 0 0   EBIT / employee   199 92 44 22 53 -62 0 0   Net earnings / employee   155 70 33 16 40 -49 0 0