Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FAO 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 N/A 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   0.0% 8.6% 6.9% 7.2% 10.3% 12.1% 19.5% 19.5%   Credit score (0-100)   0 30 35 32 23 18 6 6   Credit rating   N/A BB BBB BBB BB BB B B   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 N/A 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   0.0 632 884 899 1,093 1,287 0.0 0.0   EBITDA   0.0 170 128 213 285 151 0.0 0.0   EBIT   0.0 170 109 193 266 132 0.0 0.0   Pre-tax profit (PTP)   0.0 166.2 104.5 186.5 261.8 131.7 0.0 0.0   Net earnings   0.0 129.1 75.9 148.1 200.5 101.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 166 104 186 262 132 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 76.5 57.4 38.2 19.1 0.0 0.0   Shareholders equity total   0.0 134 210 158 241 142 0.7 0.7   Interest-bearing liabilities   0.0 0.0 103 283 291 316 0.0 0.0   Balance sheet total (assets)   0.0 627 1,019 1,022 2,385 2,127 0.7 0.7   Net Debt   0.0 -378 -568 -45.4 -79.4 305 -0.7 -0.7     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 632 884 899 1,093 1,287 0.0 0.0   Gross profit growth   0.0% 0.0% 39.9% 1.7% 21.5% 17.8% -100.0% 0.0%   Employees   0 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   0 627 1,019 1,022 2,385 2,127 1 1   Balance sheet change%   0.0% 0.0% 62.6% 0.3% 133.4% -10.8% -100.0% 0.0%   Added value   0.0 170.1 128.4 212.5 284.8 150.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 57 -38 -38 -38 -19 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 26.9% 12.4% 21.5% 24.3% 10.2% 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 %   0.0% 27.1% 13.3% 19.0% 15.6% 5.8% 0.0% 0.0%   ROI %   0.0% 126.8% 48.9% 51.3% 54.6% 26.6% 0.0% 0.0%   ROE %   0.0% 96.3% 44.1% 80.5% 100.6% 52.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 21.4% 20.6% 15.5% 10.1% 6.7% 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, %   0.0% -222.0% -442.7% -21.4% -27.9% 201.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 49.1% 179.1% 121.2% 223.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 9.3% 3.6% 1.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.3 1.3 1.1 1.1 1.1 0.0 0.0   Current Ratio   0.0 1.3 1.3 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 377.6 671.4 328.5 370.9 11.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 134.1 236.6 100.7 202.3 122.6 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 N/A 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   0 170 64 106 142 75 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 170 64 106 142 75 0 0   EBIT / employee   0 170 55 97 133 66 0 0   Net earnings / employee   0 129 38 74 100 51 0 0