Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FONDEN GJETHUSET. FREDERIKSVÆRK 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% 1.5%   Bankruptcy risk   3.6% 1.6% 1.8% 1.6% 4.7% 4.2% 10.2% 10.2%   Credit score (0-100)   54 76 72 74 45 47 24 24   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 6.6 2.1 10.9 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   3,015 3,196 3,755 3,637 3,346 3,595 0.0 0.0   EBITDA   244 467 554 726 -309 -313 0.0 0.0   EBIT   55.3 410 481 655 -415 -405 0.0 0.0   Pre-tax profit (PTP)   49.3 401.8 460.0 623.9 -439.5 -404.1 0.0 0.0   Net earnings   49.3 401.8 460.0 479.1 -341.6 -293.5 0.0 0.0   Pre-tax profit without non-rec. items   49.3 402 460 624 -440 -404 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   268 284 258 530 470 488 0.0 0.0   Shareholders equity total   708 1,110 1,570 2,049 1,707 1,414 1,114 1,114   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,243 2,685 3,668 4,377 3,890 3,296 1,114 1,114   Net Debt   -1,159 -1,811 -2,929 -3,342 -2,782 -2,312 -1,114 -1,114     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   3,015 3,196 3,755 3,637 3,346 3,595 0.0 0.0   Gross profit growth   -3.2% 6.0% 17.5% -3.1% -8.0% 7.4% -100.0% 0.0%   Employees   7 8 8 7 8 8 0 0   Employee growth %   0.0% 14.3% 0.0% -12.5% 14.3% 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)   2,243 2,685 3,668 4,377 3,890 3,296 1,114 1,114   Balance sheet change%   2.0% 19.7% 36.6% 19.3% -11.1% -15.3% -66.2% 0.0%   Added value   243.7 467.0 553.7 726.2 -344.0 -313.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -351 -111 -99 202 -166 -84 -494 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 5.0 5.0 -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 (%)   1.8% 12.8% 12.8% 18.0% -12.4% -11.3% 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 %   2.5% 16.6% 15.1% 16.3% -10.0% -11.2% 0.0% 0.0%   ROI %   8.1% 43.0% 34.7% 34.8% -21.0% -25.5% 0.0% 0.0%   ROE %   7.2% 44.2% 34.3% 26.5% -18.2% -18.8% 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 %   46.3% 57.0% 54.4% 58.1% 56.0% 64.5% 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, %   -475.5% -387.8% -529.1% -460.2% 901.1% 737.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.2 3.1 2.5 2.8 2.6 3.5 0.0 0.0   Current Ratio   1.3 1.6 1.6 1.8 1.6 1.5 0.0 0.0   Cash and cash equivalent   1,158.9 1,811.1 2,929.4 3,342.0 2,782.1 2,311.9 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   439.7 918.3 1,302.0 1,653.3 1,273.7 915.2 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   35 58 69 104 -43 -39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35 58 69 104 -39 -39 0 0   EBIT / employee   8 51 60 94 -52 -51 0 0   Net earnings / employee   7 50 58 68 -43 -37 0 0