Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fatter Eskil Live 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 2018/12 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% 5.5% 5.5%   Bankruptcy risk   8.6% 8.3% 17.0% 6.2% 20.2% 40.3% 18.0% 17.8%   Credit score (0-100)   30 31 10 36 5 0 8 8   Credit rating   BB BB BB BBB B C 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)  2018 2018/12 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   3,123 3,323 609 3,401 3,724 2,878 0.0 0.0   EBITDA   -10.0 118 -261 219 -235 -869 0.0 0.0   EBIT   -10.0 118 -261 219 -235 -869 0.0 0.0   Pre-tax profit (PTP)   -17.0 98.8 -294.3 171.5 -258.1 -950.2 0.0 0.0   Net earnings   -17.0 98.8 -294.3 171.5 -258.1 -950.2 0.0 0.0   Pre-tax profit without non-rec. items   -17.0 98.9 -294 171 -258 -950 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   504 504 504 504 0.0 0.0 0.0 0.0   Shareholders equity total   91.7 186 -111 58.7 -882 -1,832 -1,882 -1,882   Interest-bearing liabilities   0.0 0.0 534 279 234 367 1,882 1,882   Balance sheet total (assets)   1,036 1,069 1,107 1,419 1,124 849 0.0 0.0   Net Debt   -36.8 -106 515 -120 129 337 1,882 1,882     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   3,123 3,323 609 3,401 3,724 2,878 0.0 0.0   Gross profit growth   0.2% 6.4% -81.7% 458.1% 9.5% -22.7% -100.0% 0.0%   Employees   0 0 0 0 9 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -22.2% -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)   1,036 1,069 1,107 1,419 1,124 849 0 0   Balance sheet change%   106.1% 3.2% 3.6% 28.1% -20.8% -24.5% -100.0% 0.0%   Added value   -10.0 118.1 -260.7 218.9 -234.8 -869.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   504 0 0 0 -504 0 0 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 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   -0.3% 3.6% -42.8% 6.4% -6.3% -30.2% 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 %   -1.0% 11.2% -22.8% 16.6% -13.7% -37.1% 0.0% 0.0%   ROI %   -21.8% 84.9% -72.4% 50.3% -82.3% -289.3% 0.0% 0.0%   ROE %   -5.7% 71.1% -45.5% 29.4% -43.6% -96.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   8.9% 17.4% -9.1% 4.1% -44.0% -68.3% -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, %   367.4% -89.6% -197.5% -55.0% -54.8% -38.7% 0.0% 0.0%   Gearing %   0.0% 0.0% -479.2% 474.2% -26.5% -20.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 12.6% 11.7% 9.1% 26.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.3 0.5 0.6 0.1 0.0 0.0 0.0   Current Ratio   0.6 0.6 0.9 0.8 0.3 0.1 0.0 0.0   Cash and cash equivalent   36.8 105.8 19.1 398.9 105.0 30.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   -412.3 -317.6 -81.6 -166.7 -1,386.1 -2,336.2 -941.1 -941.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 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 -26 -124 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -26 -124 0 0   EBIT / employee   0 0 0 0 -26 -124 0 0   Net earnings / employee   0 0 0 0 -29 -136 0 0