Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Danish Fire Curtain 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   4.7% 10.0% 6.2% 4.5% 4.7% 5.6% 15.9% 15.9%   Credit score (0-100)   47 26 38 45 45 40 12 12   Credit rating   BBB BB 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   123 -0.8 -153 49.0 111 -16.2 0.0 0.0   EBITDA   123 -0.8 -153 49.0 111 -16.2 0.0 0.0   EBIT   95.1 -15.0 -158 49.0 91.0 -36.1 0.0 0.0   Pre-tax profit (PTP)   95.1 -26.2 -159.5 48.6 90.6 -36.3 0.0 0.0   Net earnings   95.1 -26.2 -159.5 48.6 90.6 -36.3 0.0 0.0   Pre-tax profit without non-rec. items   95.1 -26.2 -160 48.6 90.6 -36.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   18.4 4.2 0.0 99.6 79.7 59.8 0.0 0.0   Shareholders equity total   53.4 27.1 -132 -83.8 6.8 -29.4 -154 -154   Interest-bearing liabilities   220 222 214 218 208 161 154 154   Balance sheet total (assets)   491 253 81.2 134 215 132 0.0 0.0   Net Debt   211 219 201 208 75.0 111 154 154     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   123 -0.8 -153 49.0 111 -16.2 0.0 0.0   Gross profit growth   9.9% 0.0% -18,475.9% 0.0% 126.5% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   491 253 81 134 215 132 0 0   Balance sheet change%   112.4% -48.3% -68.0% 65.3% 60.1% -38.7% -100.0% 0.0%   Added value   123.3 -0.8 -153.4 49.0 91.0 -16.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -56 -28 -8 100 -40 -40 -60 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   77.1% 1,819.1% 102.7% 100.0% 82.0% 223.2% 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 %   24.9% -4.0% -67.5% 22.7% 42.1% -19.2% 0.0% 0.0%   ROI %   39.8% -5.8% -68.1% 22.7% 42.1% -19.2% 0.0% 0.0%   ROE %   66.9% -65.2% -294.5% 45.2% 128.5% -52.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   10.9% 10.7% -62.0% -38.4% 3.2% -18.3% -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, %   171.3% -26,453.1% -131.2% 425.2% 67.6% -689.0% 0.0% 0.0%   Gearing %   412.0% 818.5% -161.3% -260.2% 3,037.5% -547.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.1% 0.9% 0.2% 0.2% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.0 0.9 0.2 0.2 0.6 0.4 0.0 0.0   Current Ratio   1.1 1.1 0.4 0.2 0.6 0.4 0.0 0.0   Cash and cash equivalent   8.7 3.6 12.3 9.7 132.9 49.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   35.0 22.9 -132.4 -183.4 -72.8 -89.2 -77.2 -77.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0