Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRAGT 2013 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.2% 2.3% 2.6% 1.4% 1.2% 12.2% 14.6% 14.6%   Credit score (0-100)   68 67 63 80 82 18 14 14   Credit rating   BBB BBB BBB A A BB BB BB   Credit limit (kDKK)   -0.0 0.6 0.0 28.5 85.3 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -105 -1,987 -618 193 2,322 -433 0.0 0.0   EBITDA   -105 -1,987 -618 -187 1,428 -2,037 0.0 0.0   EBIT   -105 -1,987 -618 -187 1,428 -2,037 0.0 0.0   Pre-tax profit (PTP)   -289.2 51,345.9 1,497.1 868.0 1,448.8 22,629.0 0.0 0.0   Net earnings   -175.2 40,031.3 1,171.0 719.9 1,129.5 17,639.4 0.0 0.0   Pre-tax profit without non-rec. items   -289 51,346 1,497 868 1,449 22,629 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -153 39,914 3,199 2,171 2,500 20,140 504 504   Interest-bearing liabilities   11,493 14,605 5,585 7,357 6,201 10,414 0.0 0.0   Balance sheet total (assets)   11,361 66,216 15,121 14,479 12,597 36,991 504 504   Net Debt   11,372 14,107 2,768 4,817 5,649 10,386 -504 -504     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -105 -1,987 -618 193 2,322 -433 0.0 0.0   Gross profit growth   0.0% -1,786.7% 68.9% 0.0% 1,100.9% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 1 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)   11,361 66,216 15,121 14,479 12,597 36,991 504 504   Balance sheet change%   0.0% 482.8% -77.2% -4.2% -13.0% 193.7% -98.6% 0.0%   Added value   -105.3 -1,986.9 -618.4 -186.7 1,427.5 -2,037.2 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 0 0 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 -2.0 -3.0 -4.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   100.0% 100.0% 100.0% -96.5% 61.5% 470.0% 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 %   6.5% 135.1% 5.1% 7.4% 12.4% 92.3% 0.0% 0.0%   ROI %   6.5% 135.4% 5.2% 7.9% 13.1% 109.0% 0.0% 0.0%   ROE %   -1.5% 156.1% 5.4% 26.8% 48.4% 155.8% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   -1.3% 60.3% 21.2% 15.0% 19.8% 54.4% 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, %   -10,798.3% -710.0% -447.5% -2,580.7% 395.7% -509.8% 0.0% 0.0%   Gearing %   -7,502.2% 36.6% 174.6% 338.9% 248.0% 51.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.1% 9.0% 5.7% 3.4% 3.4% 3.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   12.0 4.3 2.5 8.4 0.5 2.2 0.0 0.0   Current Ratio   12.0 4.3 2.5 8.4 0.5 2.2 0.0 0.0   Cash and cash equivalent   120.9 497.8 2,817.1 2,540.1 551.5 28.5 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   234.4 466.5 2,621.7 2,369.9 -622.1 20,139.6 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -2,037 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -2,037 0 0   EBIT / employee   0 0 0 0 0 -2,037 0 0   Net earnings / employee   0 0 0 0 0 17,639 0 0