Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FKI FAST FOOD TEKNIK 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4%   Bankruptcy risk   1.6% 1.8% 1.5% 1.7% 1.2% 1.3% 8.4% 8.2%   Credit score (0-100)   76 71 74 73 81 81 29 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   31.1 4.8 35.9 14.1 378.4 203.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   23,740 18,556 19,028 21,695 18,869 18,353 0.0 0.0   EBITDA   5,543 2,041 2,735 3,226 3,767 2,438 0.0 0.0   EBIT   4,939 1,282 1,977 2,539 2,996 1,705 0.0 0.0   Pre-tax profit (PTP)   4,959.0 1,268.0 1,940.0 2,415.0 2,966.0 1,664.3 0.0 0.0   Net earnings   3,862.0 982.0 1,506.0 1,875.0 2,294.0 1,288.4 0.0 0.0   Pre-tax profit without non-rec. items   4,959 1,268 1,940 2,415 2,966 1,664 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   2,070 1,974 1,453 2,617 1,995 1,262 0.0 0.0   Shareholders equity total   7,275 5,057 6,563 7,438 8,232 7,520 6,820 6,820   Interest-bearing liabilities   3,488 1,343 2,047 2,722 1,980 2,977 0.0 0.0   Balance sheet total (assets)   15,419 12,518 15,690 15,944 16,268 16,417 6,820 6,820   Net Debt   2,708 1,055 759 2,655 1,199 1,997 -6,820 -6,820     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   23,740 18,556 19,028 21,695 18,869 18,353 0.0 0.0   Gross profit growth   10.4% -21.8% 2.5% 14.0% -13.0% -2.7% -100.0% 0.0%   Employees   33 33 26 30 33 33 0 0   Employee growth %   -2.9% 0.0% -21.2% 15.4% 10.0% 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)   15,419 12,518 15,690 15,944 16,268 16,417 6,820 6,820   Balance sheet change%   7.3% -18.8% 25.3% 1.6% 2.0% 0.9% -58.5% 0.0%   Added value   5,543.0 2,041.0 2,735.0 3,226.0 3,683.0 2,438.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -481 -855 -1,279 477 -1,393 -1,466 -1,262 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   20.8% 6.9% 10.4% 11.7% 15.9% 9.3% 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 %   33.4% 9.2% 14.1% 16.1% 19.0% 10.9% 0.0% 0.0%   ROI %   50.2% 13.4% 23.5% 20.0% 23.1% 16.7% 0.0% 0.0%   ROE %   60.9% 15.9% 25.9% 26.8% 29.3% 16.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   47.3% 40.7% 43.6% 71.4% 50.6% 45.8% 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, %   48.9% 51.7% 27.8% 82.3% 31.8% 81.9% 0.0% 0.0%   Gearing %   47.9% 26.6% 31.2% 36.6% 24.1% 39.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.7% 2.7% 5.3% 3.7% 4.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.0 0.6 0.9 2.2 0.7 0.7 0.0 0.0   Current Ratio   1.9 1.6 1.7 6.2 2.0 1.9 0.0 0.0   Cash and cash equivalent   780.0 288.0 1,288.0 67.0 781.0 979.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   6,217.0 4,107.0 5,970.0 11,176.0 7,046.0 7,132.2 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   168 62 105 108 112 74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   168 62 105 108 114 74 0 0   EBIT / employee   150 39 76 85 91 52 0 0   Net earnings / employee   117 30 58 63 70 39 0 0