Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FORMERVANGEN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.3% 0.3%   Bankruptcy risk   1.2% 1.7% 0.8% 0.7% 0.9% 0.8% 9.2% 9.2%   Credit score (0-100)   85 75 91 93 89 90 27 27   Credit rating   A A AA AA A AA BB BB   Credit limit (kDKK)   52.8 2.0 174.3 241.9 210.5 255.5 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   720 720 840 840 840 840 840 840   Gross profit   625 613 748 730 695 750 0.0 0.0   EBITDA   532 342 678 730 695 750 0.0 0.0   EBIT   451 261 597 649 614 668 0.0 0.0   Pre-tax profit (PTP)   170.0 2.0 301.0 407.0 345.0 420.8 0.0 0.0   Net earnings   132.0 -28.0 249.0 342.0 299.0 293.7 0.0 0.0   Pre-tax profit without non-rec. items   170 2.0 301 407 345 421 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   7,248 7,166 7,085 7,003 6,922 6,840 0.0 0.0   Shareholders equity total   1,459 1,431 1,680 2,022 2,321 2,615 2,490 2,490   Interest-bearing liabilities   5,410 5,226 4,968 4,812 4,201 3,618 0.0 0.0   Balance sheet total (assets)   7,343 7,168 7,368 7,567 7,215 7,000 2,490 2,490   Net Debt   5,315 5,226 4,967 4,250 3,908 3,458 -2,490 -2,490     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   720 720 840 840 840 840 840 840   Net sales growth   0.0% 0.0% 16.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   625 613 748 730 695 750 0.0 0.0   Gross profit growth   -0.5% -1.9% 22.0% -2.4% -4.8% 7.8% -100.0% 0.0%   Employees   0 0 0 0 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   7,343 7,168 7,368 7,567 7,215 7,000 2,490 2,490   Balance sheet change%   0.2% -2.4% 2.8% 2.7% -4.7% -3.0% -64.4% 0.0%   Added value   532.0 342.0 678.0 730.0 695.0 749.5 0.0 0.0   Added value %   73.9% 47.5% 80.7% 86.9% 82.7% 89.2% 0.0% 0.0%   Investments   -162 -163 -162 -163 -162 -163 -6,840 0   Net sales trend   0.0 0.0 1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   73.9% 47.5% 80.7% 86.9% 82.7% 89.2% 0.0% 0.0%   EBIT %   62.6% 36.3% 71.1% 77.3% 73.1% 79.5% 0.0% 0.0%   EBIT to gross profit (%)   72.2% 42.6% 79.8% 88.9% 88.3% 89.1% 0.0% 0.0%   Net Earnings %   18.3% -3.9% 29.6% 40.7% 35.6% 35.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   29.6% 7.4% 39.3% 50.4% 45.2% 44.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   23.6% 0.3% 35.8% 48.5% 41.1% 50.1% 0.0% 0.0%   ROA %   6.1% 3.6% 8.2% 8.7% 8.3% 9.4% 0.0% 0.0%   ROI %   6.2% 3.6% 8.4% 9.0% 8.6% 9.7% 0.0% 0.0%   ROE %   9.5% -1.9% 16.0% 18.5% 13.8% 11.9% 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 %   19.9% 20.0% 22.8% 26.7% 32.2% 37.4% 100.0% 100.0%   Relative indebtedness %   765.4% 740.3% 622.5% 603.6% 526.1% 457.4% 0.0% 0.0%   Relative net indebtedness %   752.2% 740.3% 622.4% 536.7% 491.2% 438.5% -296.5% -296.5%   Net int. bear. debt to EBITDA, %   999.1% 1,528.1% 732.6% 582.2% 562.3% 461.4% 0.0% 0.0%   Gearing %   370.8% 365.2% 295.7% 238.0% 181.0% 138.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 4.9% 5.8% 4.9% 6.0% 6.3% 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   0.9 0.0 1.1 2.2 1.3 0.7 0.0 0.0   Current Ratio   0.9 0.0 1.1 2.2 1.3 0.7 0.0 0.0   Cash and cash equivalent   95.0 0.0 1.0 562.0 293.0 159.5 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 0.9 0.9 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   61.5 51.2 103.2 126.1 75.5 263.5 0.0 0.0   Current assets / Net sales %   13.2% 0.3% 33.7% 67.1% 34.9% 19.0% 296.5% 296.5%   Net working capital   -6.0 -102.0 22.0 306.0 75.0 -65.2 0.0 0.0   Net working capital %   -0.8% -14.2% 2.6% 36.4% 8.9% -7.8% 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 0 420 420 0 0   Added value / employee   0 0 0 0 348 375 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 348 375 0 0   EBIT / employee   0 0 0 0 307 334 0 0   Net earnings / employee   0 0 0 0 150 147 0 0