Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ferritslev Brugsforening A.m.b.a 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% 3.4%   Bankruptcy risk   3.1% 1.7% 1.0% 0.9% 5.8% 4.0% 10.9% 8.8%   Credit score (0-100)   58 75 86 88 39 49 22 28   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 9.4 456.0 627.0 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   5,665 6,151 7,140 7,002 5,028 5,641 0.0 0.0   EBITDA   133 691 1,086 1,212 -1,273 -459 0.0 0.0   EBIT   -675 -135 258 390 -2,179 -1,058 0.0 0.0   Pre-tax profit (PTP)   -517.2 9.9 518.5 667.7 -1,795.9 -668.7 0.0 0.0   Net earnings   -517.2 9.9 518.5 654.1 -1,782.3 -668.7 0.0 0.0   Pre-tax profit without non-rec. items   -517 9.9 518 668 -1,796 -669 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   7,622 6,853 6,025 5,204 4,298 3,750 0.0 0.0   Shareholders equity total   5,908 5,924 6,450 7,111 5,342 4,682 4,557 4,557   Interest-bearing liabilities   275 1,023 1,521 500 0.0 10.2 0.0 0.0   Balance sheet total (assets)   11,981 11,600 10,590 10,317 9,994 9,936 4,557 4,557   Net Debt   153 576 1,334 371 -343 -614 -4,557 -4,557     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   5,665 6,151 7,140 7,002 5,028 5,641 0.0 0.0   Gross profit growth   3.9% 8.6% 16.1% -1.9% -28.2% 12.2% -100.0% 0.0%   Employees   16 16 16 15 15 15 0 0   Employee growth %   -11.1% 0.0% 0.0% -6.3% 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)   11,981 11,600 10,590 10,317 9,994 9,936 4,557 4,557   Balance sheet change%   -5.7% -3.2% -8.7% -2.6% -3.1% -0.6% -54.1% 0.0%   Added value   132.8 691.3 1,085.9 1,211.5 -1,357.5 -458.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -308 -1,596 -1,655 -1,643 -1,811 -1,148 -3,750 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 2.0 -1.0 -2.0 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 (%)   -11.9% -2.2% 3.6% 5.6% -43.3% -18.8% 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 %   -3.7% 0.6% 5.1% 6.9% -17.6% -6.5% 0.0% 0.0%   ROI %   -5.2% 0.7% 6.4% 8.4% -26.5% -12.9% 0.0% 0.0%   ROE %   -8.4% 0.2% 8.4% 9.6% -28.6% -13.3% 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 %   49.3% 51.1% 60.9% 68.9% 53.4% 47.1% 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, %   115.3% 83.4% 122.9% 30.7% 27.0% 133.9% 0.0% 0.0%   Gearing %   4.7% 17.3% 23.6% 7.0% 0.0% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 8.1% 3.5% 5.1% 4.9% 406.0% 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 0.2 0.2 0.4 0.3 0.3 0.0 0.0   Current Ratio   0.8 0.8 1.0 1.4 1.0 1.0 0.0 0.0   Cash and cash equivalent   121.9 446.8 187.0 128.5 343.3 624.4 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   -594.0 -614.3 43.6 1,011.0 118.2 9.4 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   8 43 68 81 -91 -31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   8 43 68 81 -85 -31 0 0   EBIT / employee   -42 -8 16 26 -145 -71 0 0   Net earnings / employee   -32 1 32 44 -119 -45 0 0