Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Firebjerg 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 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   0.0% 1.4% 12.4% 1.3% 2.5% 2.9% 7.4% 7.2%   Credit score (0-100)   0 79 19 79 62 57 33 33   Credit rating   N/A A BB A BBB BBB BB BBB   Credit limit (kDKK)   0.0 38.6 -0.0 283.9 0.5 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 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 4,971 -5,721 25,667 66,420 128 0.0 0.0   EBITDA   0.0 4,374 -10,190 24,021 65,805 -288 0.0 0.0   EBIT   0.0 4,175 -11,415 16,780 65,568 -470 0.0 0.0   Pre-tax profit (PTP)   0.0 4,130.8 -11,981.4 16,392.7 65,298.5 -405.2 0.0 0.0   Net earnings   0.0 3,200.8 -11,051.4 14,497.1 50,927.0 -318.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 4,131 -11,981 16,393 65,298 -405 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 30,474 17,903 10,661 10,424 10,334 0.0 0.0   Shareholders equity total   0.0 3,241 -7,811 6,686 57,613 57,295 57,255 57,255   Interest-bearing liabilities   0.0 34,323 47,504 23,273 16,246 0.0 0.0 0.0   Balance sheet total (assets)   0.0 42,693 41,671 32,817 88,019 122,363 57,255 57,255   Net Debt   0.0 32,450 39,789 17,586 15,164 -6,809 -57,255 -57,255     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 4,971 -5,721 25,667 66,420 128 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 158.8% -99.8% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 42,693 41,671 32,817 88,019 122,363 57,255 57,255   Balance sheet change%   0.0% 0.0% -2.4% -21.2% 168.2% 39.0% -53.2% 0.0%   Added value   0.0 4,374.1 -10,190.2 24,021.3 72,808.8 -287.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 30,275 -13,796 -14,482 -475 -272 -10,334 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 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.0% 84.0% 199.5% 65.4% 98.7% -366.7% 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% 9.8% -24.7% 40.9% 108.5% -0.3% 0.0% 0.0%   ROI %   0.0% 10.7% -26.3% 43.5% 112.0% -0.3% 0.0% 0.0%   ROE %   0.0% 98.8% -49.2% 60.0% 158.4% -0.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 7.6% -15.8% 20.4% 65.5% 46.8% 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, %   0.0% 741.9% -390.5% 73.2% 23.0% 2,368.2% 0.0% 0.0%   Gearing %   0.0% 1,059.1% -608.2% 348.1% 28.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.3% 1.5% 1.3% 1.4% 1.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.5 5.7 4.2 77.4 1.4 0.0 0.0   Current Ratio   0.0 2.7 8.8 7.4 87.3 1.6 0.0 0.0   Cash and cash equivalent   0.0 1,873.1 7,714.6 5,687.3 1,081.9 6,808.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 7,738.3 20,949.7 19,055.4 76,587.7 31,196.5 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  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 -288 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -288 0 0   EBIT / employee   0 0 0 0 0 -470 0 0   Net earnings / employee   0 0 0 0 0 -318 0 0