Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fornæs Seafood 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  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 9.6% 4.6% 8.9% 5.0% 23.3% 20.0% 19.7%   Credit score (0-100)   0 26 44 27 43 4 6 6   Credit rating   N/A BB BBB BB BBB B 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)  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 3,747 7,906 2,615 5,176 2,000 0.0 0.0   EBITDA   0.0 -4,562 -1,125 -5,062 -1,864 -7,576 0.0 0.0   EBIT   0.0 -5,591 -2,274 -6,345 -2,971 -8,075 0.0 0.0   Pre-tax profit (PTP)   0.0 -5,489.6 -2,292.9 -6,379.3 -2,993.5 -8,124.9 0.0 0.0   Net earnings   0.0 -5,489.6 -1,266.7 -5,936.1 -2,972.4 -8,062.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -5,490 -2,293 -6,379 -2,994 -8,125 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 11,735 16,666 15,721 14,747 0.0 0.0 0.0   Shareholders equity total   0.0 2,960 5,094 5,158 5,185 5,122 122 122   Interest-bearing liabilities   0.0 8,853 13,695 10,358 10,134 0.0 0.0 0.0   Balance sheet total (assets)   0.0 17,318 24,204 21,572 20,325 5,569 122 122   Net Debt   0.0 8,794 13,684 10,352 10,131 -0.3 -122 -122     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0 3,747 7,906 2,615 5,176 2,000 0.0 0.0   Gross profit growth   0.0% 0.0% 111.0% -66.9% 97.9% -61.4% -100.0% 0.0%   Employees   0 14 20 18 16 6 0 0   Employee growth %   0.0% 0.0% 42.9% -10.0% -11.1% -62.5% -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)   0 17,318 24,204 21,572 20,325 5,569 122 122   Balance sheet change%   0.0% 0.0% 39.8% -10.9% -5.8% -72.6% -97.8% 0.0%   Added value   0.0 -4,561.7 -1,125.0 -5,062.2 -1,687.4 -7,576.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 10,706 3,782 -2,228 -2,081 -15,245 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   0.0% -149.2% -28.8% -242.6% -57.4% -403.7% 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 %   0.0% -31.4% -10.1% -27.0% -13.6% -62.3% 0.0% 0.0%   ROI %   0.0% -45.1% -13.5% -35.4% -18.0% -76.5% 0.0% 0.0%   ROE %   0.0% -185.4% -31.5% -115.8% -57.5% -156.4% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 17.1% 21.0% 23.9% 25.5% 92.0% 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, %   0.0% -192.8% -1,216.3% -204.5% -543.5% 0.0% 0.0% 0.0%   Gearing %   0.0% 299.1% 268.9% 200.8% 195.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.0% 1.7% 1.7% 1.5% 1.3% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.3 0.3 0.2 0.2 38.6 0.0 0.0   Current Ratio   0.0 0.4 0.4 0.4 0.4 38.6 0.0 0.0   Cash and cash equivalent   0.0 59.0 11.9 6.1 3.3 0.3 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0 -7,081.3 -9,489.4 -8,654.0 -7,809.8 5,424.5 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  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -326 -56 -281 -105 -1,263 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -326 -56 -281 -117 -1,263 0 0   EBIT / employee   0 -399 -114 -353 -186 -1,346 0 0   Net earnings / employee   0 -392 -63 -330 -186 -1,344 0 0