Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fingerbøl 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   3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0%   Bankruptcy risk   3.8% 10.4% 3.9% 14.4% 16.1% 7.9% 17.1% 17.1%   Credit score (0-100)   52 25 50 14 11 30 10 10   Credit rating   BBB BB BBB BB BB BB 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   322 147 332 -0.6 4.8 227 0.0 0.0   EBITDA   98.2 -105 83.6 -193 -9.1 -62.7 0.0 0.0   EBIT   92.3 -111 77.6 -193 -9.1 -62.7 0.0 0.0   Pre-tax profit (PTP)   88.1 -120.6 55.7 -205.1 -12.9 -73.5 0.0 0.0   Net earnings   65.6 -119.2 59.7 -205.1 -12.9 -73.5 0.0 0.0   Pre-tax profit without non-rec. items   88.1 -121 55.7 -205 -12.9 -73.5 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   24.0 18.0 12.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   441 321 381 176 163 89.6 39.6 39.6   Interest-bearing liabilities   0.0 0.0 28.6 324 400 359 0.0 0.0   Balance sheet total (assets)   863 801 990 675 634 559 39.6 39.6   Net Debt   -19.6 -9.7 21.2 319 399 286 -39.6 -39.6     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   322 147 332 -0.6 4.8 227 0.0 0.0   Gross profit growth   0.0% -54.3% 125.4% 0.0% 0.0% 4,619.7% -100.0% 0.0%   Employees   0 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 -14.0 -246.4 0.0 0.0   Balance sheet total (assets)   863 801 990 675 634 559 40 40   Balance sheet change%   0.0% -7.3% 23.6% -31.8% -6.1% -11.9% -92.9% 0.0%   Added value   98.2 -104.6 83.6 -192.7 4.8 183.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   18 -12 -12 -12 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   1.0 -1.0 1.0 -1.0 -2.0 -3.0 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 (%)   28.6% -75.1% 23.4% 31,856.5% -189.8% -27.6% 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 %   10.7% -13.1% 8.7% -21.1% -1.4% -10.5% 0.0% 0.0%   ROI %   20.7% -28.2% 21.1% -38.6% -1.7% -12.4% 0.0% 0.0%   ROE %   14.9% -31.3% 17.0% -73.7% -7.6% -58.2% 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 %   51.0% 40.1% 38.5% 26.1% 25.7% 16.0% 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, %   -20.0% 9.2% 25.4% -165.6% -4,364.6% -457.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 7.5% 184.4% 245.1% 401.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 153.3% 16.6% 1.0% 2.9% 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 0.0 0.1 0.0 0.0 0.2 0.0 0.0   Current Ratio   2.1 1.6 1.6 1.4 1.3 1.2 0.0 0.0   Cash and cash equivalent   19.6 9.7 7.3 5.2 0.6 72.9 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   439.1 307.3 369.0 175.9 163.1 89.6 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   0 -105 84 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -105 84 0 0 0 0 0   EBIT / employee   0 -111 78 0 0 0 0 0   Net earnings / employee   0 -119 60 0 0 0 0 0