CVR number 41967218
Industry 79.1100 Travel agency activities

Fodboldpakker ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
N/A
2020
N/A
2021
2022/5
2022
2023/5
2023
2024/5
Bankruptcy risk for industry  2.7% 2.7% 2.7% 2.7% 2.7%  
Bankruptcy risk  0.0% 0.0% 2.5% 2.2% 1.4%  
Credit score (0-100)  0 0 61 65 78  
Credit rating  N/A N/A BBB BBB A  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 23.9  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
N/A
2021
2022/5
2022
2023/5
2023
2024/5
Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 1,756 2,202 2,742  
EBITDA  0.0 0.0 965 444 864  
EBIT  0.0 0.0 835 250 639  
Pre-tax profit (PTP)  0.0 0.0 829.3 245.1 625.7  
Net earnings  0.0 0.0 646.2 188.2 486.6  
Pre-tax profit without non-rec. items  0.0 0.0 829 245 626  
 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
N/A
2021
2022/5
2022
2023/5
2023
2024/5
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 0.0 686 374 861  
Interest-bearing liabilities  0.0 0.0 150 654 655  
Balance sheet total (assets)  0.0 0.0 1,070 1,358 2,105  
Net Debt  0.0 0.0 -431 -223 -825  
 
See the entire balance sheet

Volume 
2019
N/A
2020
N/A
2021
2022/5
2022
2023/5
2023
2024/5
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 1,756 2,202 2,742  
Gross profit growth  0.0% 0.0% 0.0% 25.4% 24.5%  
Employees  0 0 1 4 4  
Employee growth %  0.0% 0.0% 0.0% 300.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 1,070 1,358 2,105  
Balance sheet change%  0.0% 0.0% 0.0% 27.0% 55.0%  
Added value  0.0 0.0 964.6 379.6 864.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 130 -195 -300  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 1.0 2.0 3.0  

Profitability 
2019
N/A
2020
N/A
2021
2022/5
2022
2023/5
2023
2024/5
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% 47.5% 11.3% 23.3%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 0.0% 78.0% 20.6% 38.1%  
ROI %  0.0% 0.0% 99.8% 26.8% 51.9%  
ROE %  0.0% 0.0% 94.2% 35.5% 78.8%  

Solidity 
2019
N/A
2020
N/A
2021
2022/5
2022
2023/5
2023
2024/5
Equity ratio %  0.0% 0.0% 78.2% 75.4% 84.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% -44.7% -50.3% -95.5%  
Gearing %  0.0% 0.0% 21.9% 174.8% 76.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 6.9% 1.3% 5.3%  

Liquidity 
2019
N/A
2020
N/A
2021
2022/5
2022
2023/5
2023
2024/5
Quick Ratio  0.0 0.0 20.5 4.0 14.2  
Current Ratio  0.0 0.0 20.5 4.0 4.1  
Cash and cash equivalent  0.0 0.0 581.3 877.9 1,480.0  

Capital use efficiency 
2019
N/A
2020
N/A
2021
2022/5
2022
2023/5
2023
2024/5
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 756.4 782.9 1,366.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
N/A
2021
2022/5
2022
2023/5
2023
2024/5
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 965 95 216  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 965 111 216  
EBIT / employee  0 0 835 62 160  
Net earnings / employee  0 0 646 47 122