Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Feddet 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   5.1% 4.7% 3.9% 3.6% 3.1% 5.7% 13.3% 13.0%   Credit score (0-100)   45 46 50 51 56 39 17 18   Credit rating   BBB BBB BBB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   672 944 1,129 1,339 1,578 1,396 0.0 0.0   EBITDA   552 809 787 632 488 301 0.0 0.0   EBIT   384 596 580 413 353 174 0.0 0.0   Pre-tax profit (PTP)   266.0 529.6 500.7 381.1 325.1 92.6 0.0 0.0   Net earnings   202.0 412.4 388.5 293.3 250.3 69.7 0.0 0.0   Pre-tax profit without non-rec. items   266 530 501 381 325 92.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   3,382 3,170 2,921 2,811 2,676 2,550 0.0 0.0   Shareholders equity total   349 761 950 1,048 1,183 1,135 963 963   Interest-bearing liabilities   3,105 2,068 2,492 1,877 1,737 1,706 0.0 0.0   Balance sheet total (assets)   3,955 3,906 3,878 3,384 3,415 3,299 963 963   Net Debt   2,945 1,736 1,857 1,827 1,217 1,296 -963 -963     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   672 944 1,129 1,339 1,578 1,396 0.0 0.0   Gross profit growth   88.8% 40.4% 19.6% 18.6% 17.9% -11.5% -100.0% 0.0%   Employees   1 0 1 2 3 3 0 0   Employee growth %   0.0% -100.0% 0.0% 100.0% 50.0% 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)   3,955 3,906 3,878 3,384 3,415 3,299 963 963   Balance sheet change%   -6.7% -1.3% -0.7% -12.7% 0.9% -3.4% -70.8% 0.0%   Added value   552.3 808.8 786.8 632.4 573.0 300.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25 -425 -456 -329 -270 -253 -2,550 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   57.2% 63.2% 51.4% 30.8% 22.4% 12.5% 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 %   9.4% 15.2% 14.9% 12.2% 11.5% 5.6% 0.0% 0.0%   ROI %   15.0% 18.9% 18.5% 14.1% 13.7% 6.5% 0.0% 0.0%   ROE %   81.5% 74.3% 45.4% 29.4% 22.4% 6.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   8.8% 19.5% 24.5% 31.0% 34.7% 34.4% 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, %   533.1% 214.7% 236.1% 288.8% 249.3% 431.2% 0.0% 0.0%   Gearing %   890.4% 271.7% 262.4% 179.1% 146.8% 150.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 2.6% 3.5% 2.8% 3.7% 5.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.2 0.3 0.4 0.3 0.5 0.4 0.0 0.0   Current Ratio   0.2 0.4 0.6 0.5 0.6 0.6 0.0 0.0   Cash and cash equivalent   160.8 331.8 635.0 50.0 520.3 410.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,750.7 -1,206.8 -726.4 -603.4 -420.1 -439.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   552 0 787 316 191 100 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   552 0 787 316 163 100 0 0   EBIT / employee   384 0 580 206 118 58 0 0   Net earnings / employee   202 0 389 147 83 23 0 0