Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Firmafabrikken Lager 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   5.0% 4.9% 4.1% 6.7% 2.8% 1.9% 10.1% 10.1%   Credit score (0-100)   45 44 47 35 58 70 24 24   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   201 238 300 134 341 347 0.0 0.0   EBITDA   201 238 300 134 387 347 0.0 0.0   EBIT   155 192 254 88.0 898 987 0.0 0.0   Pre-tax profit (PTP)   84.7 122.5 190.3 35.4 842.2 931.8 0.0 0.0   Net earnings   66.1 89.8 148.4 27.6 656.9 726.6 0.0 0.0   Pre-tax profit without non-rec. items   84.7 123 190 35.4 842 932 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   3,338 3,292 3,245 3,199 3,756 4,396 0.0 0.0   Shareholders equity total   114 204 352 380 1,317 2,044 1,919 1,919   Interest-bearing liabilities   2,423 2,212 2,011 1,920 1,800 1,339 0.0 0.0   Balance sheet total (assets)   3,347 3,292 3,251 3,199 3,779 4,552 1,919 1,919   Net Debt   2,423 2,212 2,006 1,920 1,800 1,183 -1,919 -1,919     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/12 2025e N/A 2026e 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   201 238 300 134 341 347 0.0 0.0   Gross profit growth   57.2% 18.3% 25.7% -55.3% 154.4% 1.9% -100.0% 0.0%   Employees   0 0 0 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,347 3,292 3,251 3,199 3,779 4,552 1,919 1,919   Balance sheet change%   -1.6% -1.7% -1.2% -1.6% 18.1% 20.5% -57.8% 0.0%   Added value   201.4 238.4 299.7 134.1 944.3 987.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -92 -92 -92 -92 511 639 -4,396 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/12 2025e N/A 2026e 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 (%)   77.1% 80.7% 84.6% 65.6% 263.4% 284.0% 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 %   4.6% 5.8% 7.8% 2.7% 25.7% 23.7% 0.0% 0.0%   ROI %   4.8% 6.1% 8.2% 2.9% 26.0% 23.6% 0.0% 0.0%   ROE %   81.4% 56.4% 53.4% 7.5% 77.4% 43.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   3.4% 6.2% 10.8% 11.9% 34.9% 44.9% 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, %   1,202.7% 928.0% 669.4% 1,432.4% 465.0% 340.4% 0.0% 0.0%   Gearing %   2,121.5% 1,084.5% 570.8% 505.3% 136.6% 65.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 3.0% 3.0% 2.7% 3.0% 3.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 5.1 0.0 0.0 156.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/12 2025e N/A 2026e 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   -814.4 -653.1 -585.1 -623.5 -258.5 -89.1 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 134 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 134 0 0 0 0   EBIT / employee   0 0 0 88 0 0 0 0   Net earnings / employee   0 0 0 28 0 0 0 0