Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FJERRING 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% 2.0%   Bankruptcy risk   5.6% 3.4% 1.1% 3.3% 9.0% 9.0% 20.6% 17.3%   Credit score (0-100)   42 55 84 53 27 26 5 9   Credit rating   BBB BBB A BBB BB BB B BB   Credit limit (kDKK)   0.0 0.0 411.6 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   8,408 12,239 14,401 14,422 13,923 12,617 0.0 0.0   EBITDA   -1,617 671 4,335 839 145 969 0.0 0.0   EBIT   -1,712 533 3,980 208 -783 143 0.0 0.0   Pre-tax profit (PTP)   -1,729.0 518.9 3,955.4 170.3 -908.2 31.3 0.0 0.0   Net earnings   -1,353.9 400.5 3,082.8 134.4 -722.8 4.1 0.0 0.0   Pre-tax profit without non-rec. items   -1,729 519 3,955 170 -908 31.3 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   140 913 1,116 1,706 1,408 807 0.0 0.0   Shareholders equity total   575 975 3,808 1,105 382 386 -13.5 -13.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 500 13.5 13.5   Balance sheet total (assets)   4,791 6,308 9,819 9,766 7,525 5,779 0.0 0.0   Net Debt   -1,321 -609 -3,397 -2,730 -930 351 13.5 13.5     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   8,408 12,239 14,401 14,422 13,923 12,617 0.0 0.0   Gross profit growth   -13.1% 45.6% 17.7% 0.1% -3.5% -9.4% -100.0% 0.0%   Employees   18 18 19 23 23 19 0 0   Employee growth %   5.9% 0.0% 5.6% 21.1% 0.0% -17.4% -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)   4,791 6,308 9,819 9,766 7,525 5,779 0 0   Balance sheet change%   -28.1% 31.7% 55.6% -0.5% -22.9% -23.2% -100.0% 0.0%   Added value   -1,616.8 670.7 4,334.7 838.9 -152.0 968.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -141 636 -152 -41 -1,225 -1,426 -807 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -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 (%)   -20.4% 4.4% 27.6% 1.4% -5.6% 1.1% 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 %   -29.9% 9.6% 49.4% 2.1% -9.1% 2.3% 0.0% 0.0%   ROI %   -70.5% 30.5% 120.6% 5.1% -40.5% 15.1% 0.0% 0.0%   ROE %   -94.8% 51.7% 128.9% 5.5% -97.2% 1.1% 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 %   12.0% 15.5% 38.8% 11.3% 5.2% 6.7% -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, %   81.7% -90.9% -78.4% -325.4% -641.0% 36.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 129.4% -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% 49.7% 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   1.5 1.1 1.8 1.2 1.1 1.1 0.0 0.0   Current Ratio   1.5 1.1 1.8 1.2 1.1 1.1 0.0 0.0   Cash and cash equivalent   1,320.6 609.3 3,397.2 2,730.1 930.0 148.7 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   1,530.5 305.8 3,655.0 1,088.8 325.5 484.9 -6.8 -6.8   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   -90 37 228 36 -7 51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -90 37 228 36 6 51 0 0   EBIT / employee   -95 30 209 9 -34 8 0 0   Net earnings / employee   -75 22 162 6 -31 0 0 0