Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fr8Partner A/S 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   2.5% 2.8% 1.8% 1.3% 1.4% 1.6% 20.0% 19.7%   Credit score (0-100)   64 60 72 79 78 73 6 6   Credit rating   BBB BBB A A A A B B   Credit limit (kDKK)   0.0 0.0 0.9 31.7 26.3 4.2 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   924 939 816 962 1,048 842 0.0 0.0   EBITDA   624 792 617 747 855 573 0.0 0.0   EBIT   522 690 515 645 753 470 0.0 0.0   Pre-tax profit (PTP)   446.1 636.3 513.5 641.4 746.9 471.8 0.0 0.0   Net earnings   347.9 495.9 400.3 500.2 579.4 365.9 0.0 0.0   Pre-tax profit without non-rec. items   446 636 514 641 747 472 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -31.3 465 865 1,365 1,644 1,370 111 111   Interest-bearing liabilities   1,543 100 162 375 249 130 0.0 0.0   Balance sheet total (assets)   1,908 986 1,535 2,112 2,264 1,747 111 111   Net Debt   941 -3.0 -611 -1,052 -1,273 -1,162 -111 -111     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   924 939 816 962 1,048 842 0.0 0.0   Gross profit growth   622.3% 1.5% -13.0% 17.9% 9.0% -19.7% -100.0% 0.0%   Employees   3 1 1 1 1 2 0 0   Employee growth %   200.0% -66.7% 0.0% 0.0% 0.0% 100.0% -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)   1,908 986 1,535 2,112 2,264 1,747 111 111   Balance sheet change%   23.2% -48.3% 55.7% 37.6% 7.2% -22.8% -93.7% 0.0%   Added value   624.5 792.2 617.4 747.4 855.0 572.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -205 -205 -205 -205 -205 -205 -410 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 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 %   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 (%)   56.5% 73.5% 63.1% 67.0% 71.8% 55.8% 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 %   27.0% 47.2% 40.9% 35.4% 34.4% 23.6% 0.0% 0.0%   ROI %   28.6% 55.6% 53.6% 42.2% 38.8% 26.4% 0.0% 0.0%   ROE %   20.1% 41.8% 60.2% 44.9% 38.5% 24.3% 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 %   78.1% 47.1% 56.3% 64.6% 72.6% 78.4% 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, %   150.7% -0.4% -99.0% -140.8% -148.9% -203.0% 0.0% 0.0%   Gearing %   -4,924.0% 21.5% 18.7% 27.5% 15.2% 9.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 6.5% 1.1% 1.4% 1.8% 1.2% 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   4.5 0.5 1.6 2.4 3.4 4.6 0.0 0.0   Current Ratio   4.5 0.5 1.6 2.4 3.4 4.6 0.0 0.0   Cash and cash equivalent   601.7 103.0 772.5 1,427.2 1,522.0 1,292.7 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   764.7 -178.7 302.5 883.3 1,240.9 1,047.7 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   208 792 617 747 855 286 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   208 792 617 747 855 286 0 0   EBIT / employee   174 690 515 645 753 235 0 0   Net earnings / employee   116 496 400 500 579 183 0 0