Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fasterholdt Biler 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 2018/12 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   15.3% 13.1% 11.2% 7.2% 3.2% 3.6% 11.6% 11.6%   Credit score (0-100)   14 18 21 32 55 51 21 21   Credit rating   BB BB BB BBB BBB BBB 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)  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   5,880 5,615 5,914 5,902 6,500 7,012 0.0 0.0   EBITDA   316 208 804 833 1,119 1,161 0.0 0.0   EBIT   245 138 738 770 1,074 1,121 0.0 0.0   Pre-tax profit (PTP)   137.8 12.6 646.6 694.2 978.2 977.3 0.0 0.0   Net earnings   107.3 9.6 504.1 541.5 761.6 760.2 0.0 0.0   Pre-tax profit without non-rec. items   138 12.6 647 694 978 977 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   199 232 166 103 58.6 61.9 0.0 0.0   Shareholders equity total   252 261 765 1,307 2,068 2,593 2,249 2,249   Interest-bearing liabilities   1,348 1,272 107 1,623 1,479 1,445 0.0 0.0   Balance sheet total (assets)   6,319 6,248 5,571 6,687 6,876 8,228 2,249 2,249   Net Debt   1,203 1,264 92.0 1,610 1,459 1,427 -2,249 -2,249     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   5,880 5,615 5,914 5,902 6,500 7,012 0.0 0.0   Gross profit growth   2.7% -4.5% 5.3% -0.2% 10.1% 7.9% -100.0% 0.0%   Employees   0 12 12 12 12 12 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)   6,319 6,248 5,571 6,687 6,876 8,228 2,249 2,249   Balance sheet change%   20.3% -1.1% -10.8% 20.0% 2.8% 19.7% -72.7% 0.0%   Added value   315.7 207.6 803.6 832.9 1,136.7 1,161.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 -37 -131 -126 -90 -37 -62 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 (%)   4.2% 2.5% 12.5% 13.0% 16.5% 16.0% 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 %   4.3% 2.2% 12.5% 12.6% 15.8% 14.9% 0.0% 0.0%   ROI %   16.8% 8.9% 61.4% 40.5% 33.2% 29.6% 0.0% 0.0%   ROE %   54.2% 3.8% 98.3% 52.3% 45.1% 32.6% 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 %   4.1% 4.3% 14.4% 21.3% 31.9% 32.5% 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, %   381.2% 609.0% 11.5% 193.3% 130.4% 122.9% 0.0% 0.0%   Gearing %   535.3% 487.4% 14.0% 124.3% 71.5% 55.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.6% 9.6% 13.3% 8.8% 6.2% 9.9% 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   0.1 0.1 0.1 0.1 0.2 0.2 0.0 0.0   Current Ratio   1.0 1.0 1.1 1.2 1.4 1.4 0.0 0.0   Cash and cash equivalent   144.4 7.7 15.4 13.4 20.4 17.9 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   52.8 29.2 600.7 1,203.0 2,009.5 2,530.8 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 17 67 69 95 97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 17 67 69 93 97 0 0   EBIT / employee   0 11 62 64 89 93 0 0   Net earnings / employee   0 1 42 45 63 63 0 0