Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fjerritslev Autoteknik 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   4.1% 3.0% 2.8% 2.5% 5.9% 3.5% 15.5% 15.5%   Credit score (0-100)   51 59 59 61 38 52 13 13   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,757 1,993 1,866 2,065 2,068 2,120 0.0 0.0   EBITDA   437 393 401 376 -57.5 361 0.0 0.0   EBIT   310 265 146 249 -186 234 0.0 0.0   Pre-tax profit (PTP)   277.0 234.8 109.7 222.8 -222.1 169.8 0.0 0.0   Net earnings   214.1 182.6 84.7 168.8 -177.0 131.8 0.0 0.0   Pre-tax profit without non-rec. items   277 235 110 223 -222 170 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   214 224 299 358 342 313 0.0 0.0   Shareholders equity total   314 412 411 495 178 310 260 260   Interest-bearing liabilities   348 173 367 258 564 847 0.0 0.0   Balance sheet total (assets)   1,569 1,493 1,751 1,955 1,754 1,998 260 260   Net Debt   334 132 286 1.8 458 793 -260 -260     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,757 1,993 1,866 2,065 2,068 2,120 0.0 0.0   Gross profit growth   0.0% 13.4% -6.4% 10.6% 0.2% 2.5% -100.0% 0.0%   Employees   0 4 3 4 5 4 0 0   Employee growth %   0.0% 0.0% -25.0% 33.3% 25.0% -20.0% -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)   1,569 1,493 1,751 1,955 1,754 1,998 260 260   Balance sheet change%   0.0% -4.8% 17.3% 11.6% -10.3% 13.9% -87.0% 0.0%   Added value   437.3 393.0 401.0 375.7 -58.6 360.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   86 -117 -181 -68 -144 -156 -313 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   17.6% 13.3% 7.8% 12.0% -9.0% 11.0% 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 %   19.8% 17.5% 9.4% 13.5% -9.0% 13.1% 0.0% 0.0%   ROI %   44.1% 40.3% 21.0% 30.9% -21.7% 25.6% 0.0% 0.0%   ROE %   68.2% 50.3% 20.6% 37.2% -52.6% 54.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   20.0% 27.6% 23.5% 25.3% 10.2% 15.5% 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, %   76.3% 33.7% 71.3% 0.5% -795.6% 220.0% 0.0% 0.0%   Gearing %   110.7% 42.0% 89.2% 52.1% 316.7% 273.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.2% 13.0% 15.8% 8.6% 13.5% 10.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.4 0.5 0.6 0.6 0.5 0.6 0.0 0.0   Current Ratio   1.1 1.2 1.1 1.1 1.0 1.0 0.0 0.0   Cash and cash equivalent   14.3 40.5 81.1 256.0 106.3 53.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   142.8 232.7 158.1 178.4 -62.5 55.7 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 98 134 94 -12 90 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 98 134 94 -12 90 0 0   EBIT / employee   0 66 49 62 -37 58 0 0   Net earnings / employee   0 46 28 42 -35 33 0 0