Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frederikssund Autolakering & Skadecenter 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  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% 2.6% 2.6%   Bankruptcy risk   2.1% 2.5% 1.8% 2.4% 4.1% 2.7% 17.4% 17.4%   Credit score (0-100)   69 64 72 62 49 59 9 9   Credit rating   A BBB A BBB BBB BBB B B   Credit limit (kDKK)   0.1 0.0 1.5 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 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   3,037 2,742 2,817 2,697 2,299 2,693 0.0 0.0   EBITDA   826 492 804 522 -6.3 467 0.0 0.0   EBIT   739 461 771 468 -80.1 387 0.0 0.0   Pre-tax profit (PTP)   704.0 415.0 718.0 406.0 -146.2 322.0 0.0 0.0   Net earnings   548.0 323.0 560.0 316.0 -129.4 256.0 0.0 0.0   Pre-tax profit without non-rec. items   704 415 718 406 -146 322 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   362 281 248 330 361 311 0.0 0.0   Shareholders equity total   676 499 756 572 143 399 23.7 23.7   Interest-bearing liabilities   1,126 1,171 1,312 1,365 1,510 1,556 0.0 0.0   Balance sheet total (assets)   2,627 2,584 3,165 2,851 2,381 2,976 23.7 23.7   Net Debt   200 -186 -570 198 913 37.1 -23.7 -23.7     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   3,037 2,742 2,817 2,697 2,299 2,693 0.0 0.0   Gross profit growth   -14.1% -9.7% 2.7% -4.3% -14.7% 17.1% -100.0% 0.0%   Employees   4 4 4 5 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 25.0% 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)   2,627 2,584 3,165 2,851 2,381 2,976 24 24   Balance sheet change%   -10.9% -1.6% 22.5% -9.9% -16.5% 25.0% -99.2% 0.0%   Added value   826.0 492.0 804.0 522.0 -26.1 467.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -174 -112 -66 28 -43 -130 -311 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 1.0 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 (%)   24.3% 16.8% 27.4% 17.4% -3.5% 14.4% 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 %   26.5% 17.7% 26.8% 15.6% -3.1% 14.4% 0.0% 0.0%   ROI %   38.7% 26.1% 40.6% 23.0% -4.4% 21.2% 0.0% 0.0%   ROE %   60.8% 55.0% 89.2% 47.6% -36.2% 94.5% 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 %   25.7% 19.3% 23.9% 20.1% 6.0% 13.4% 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, %   24.2% -37.8% -70.9% 37.9% -14,598.8% 7.9% 0.0% 0.0%   Gearing %   166.6% 234.7% 173.5% 238.6% 1,057.9% 390.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 4.0% 4.3% 4.6% 4.6% 4.2% 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   1.0 0.9 1.1 1.0 0.8 0.9 0.0 0.0   Current Ratio   1.1 1.1 1.2 1.1 0.9 1.0 0.0 0.0   Cash and cash equivalent   926.0 1,357.0 1,882.0 1,167.0 596.9 1,518.6 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   287.0 187.0 479.0 213.0 -248.9 45.5 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   207 123 201 104 -5 93 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   207 123 201 104 -1 93 0 0   EBIT / employee   185 115 193 94 -16 77 0 0   Net earnings / employee   137 81 140 63 -26 51 0 0