Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FISKERISELSKABET CARDIUM 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   12.3% 10.2% 9.5% 12.3% 13.6% 12.9% 18.0% 18.0%   Credit score (0-100)   20 25 26 18 16 17 8 8   Credit rating   BB BB BB BB BB BB B B   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 -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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -2,251 -1,251 -955 -1,869 -5,051 -1,931 0.0 0.0   EBITDA   -2,251 -1,251 -955 -1,869 -5,061 -2,054 0.0 0.0   EBIT   -2,570 -1,590 -1,334 -2,240 -5,438 -2,431 0.0 0.0   Pre-tax profit (PTP)   -2,573.6 -1,593.5 -1,339.2 -2,245.4 -5,443.3 -2,434.9 0.0 0.0   Net earnings   -2,573.6 -1,593.5 -1,339.2 -2,245.4 -5,443.3 -2,434.9 0.0 0.0   Pre-tax profit without non-rec. items   -2,574 -1,594 -1,339 -2,245 -5,443 -2,435 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   5,363 5,323 4,944 4,573 4,271 3,894 0.0 0.0   Shareholders equity total   -20,507 -22,100 -23,440 -25,685 -31,128 -33,563 -34,063 -34,063   Interest-bearing liabilities   25,321 27,297 28,416 30,187 33,620 37,040 34,063 34,063   Balance sheet total (assets)   5,597 5,721 5,197 4,844 4,550 4,159 0.0 0.0   Net Debt   25,155 26,946 28,239 30,005 33,434 36,841 34,063 34,063     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -2,251 -1,251 -955 -1,869 -5,051 -1,931 0.0 0.0   Gross profit growth   -26.5% 44.4% 23.6% -95.6% -170.2% 61.8% 0.0% 0.0%   Employees   0 0 0 0 1 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)   5,597 5,721 5,197 4,844 4,550 4,159 0 0   Balance sheet change%   -5.7% 2.2% -9.2% -6.8% -6.1% -8.6% -100.0% 0.0%   Added value   -2,250.5 -1,250.7 -955.3 -1,869.0 -5,067.2 -2,054.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -638 -379 -758 -742 -680 -754 -3,894 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 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   114.2% 127.1% 139.7% 119.8% 107.7% 125.9% 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 %   -10.3% -5.9% -4.7% -7.6% -16.4% -6.6% 0.0% 0.0%   ROI %   -10.5% -6.0% -4.8% -7.6% -17.0% -6.9% 0.0% 0.0%   ROE %   -44.6% -28.2% -24.5% -44.7% -115.9% -55.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   -78.6% -79.4% -81.9% -84.1% -87.2% -89.0% -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, %   -1,117.7% -2,154.4% -2,956.0% -1,605.4% -660.6% -1,793.5% 0.0% 0.0%   Gearing %   -123.5% -123.5% -121.2% -117.5% -108.0% -110.4% -100.0% -100.0%   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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.3 1.1 2.1 0.9 0.1 0.4 0.0 0.0   Current Ratio   0.3 1.1 2.1 0.9 0.1 0.4 0.0 0.0   Cash and cash equivalent   166.3 351.4 176.5 182.6 185.6 199.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -548.8 33.5 131.8 -31.0 -1,799.2 -456.3 -17,031.5 -17,031.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -5,067 -2,054 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -5,061 -2,054 0 0   EBIT / employee   0 0 0 0 -5,438 -2,431 0 0   Net earnings / employee   0 0 0 0 -5,443 -2,435 0 0