Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FODERBUTIKKEN FRISBJERGGAARD 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% 2.3% 2.3%   Bankruptcy risk   2.1% 2.7% 2.9% 2.5% 4.4% 8.7% 11.8% 11.5%   Credit score (0-100)   69 61 58 60 46 27 20 21   Credit rating   A BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.1 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   809 1,032 1,195 1,615 1,062 1,113 0.0 0.0   EBITDA   367 610 867 940 229 196 0.0 0.0   EBIT   335 582 837 910 208 160 0.0 0.0   Pre-tax profit (PTP)   392.4 511.7 753.8 849.5 66.3 29.5 0.0 0.0   Net earnings   305.2 399.4 588.1 661.7 52.1 22.7 0.0 0.0   Pre-tax profit without non-rec. items   392 512 754 850 66.3 29.5 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   88.4 99.6 69.7 39.9 60.6 63.1 0.0 0.0   Shareholders equity total   1,265 749 938 999 401 374 249 249   Interest-bearing liabilities   1,324 2,063 2,711 3,397 2,628 439 0.0 0.0   Balance sheet total (assets)   3,069 3,404 4,423 5,297 3,675 2,735 249 249   Net Debt   421 1,724 2,104 2,808 1,865 377 -150 -150     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   809 1,032 1,195 1,615 1,062 1,113 0.0 0.0   Gross profit growth   -11.7% 27.6% 15.8% 35.2% -34.3% 4.9% -100.0% 0.0%   Employees   2 2 2 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 50.0% -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)   3,069 3,404 4,423 5,297 3,675 2,735 249 249   Balance sheet change%   19.0% 10.9% 29.9% 19.7% -30.6% -25.6% -90.9% 0.0%   Added value   366.7 610.5 866.7 939.9 238.2 196.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -40 -18 -60 -60 -0 66 -63 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   41.4% 56.4% 70.0% 56.3% 19.6% 14.4% 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 %   15.5% 18.0% 22.2% 20.9% 5.2% 6.2% 0.0% 0.0%   ROI %   18.6% 21.5% 26.9% 25.3% 6.2% 10.3% 0.0% 0.0%   ROE %   23.3% 39.6% 69.7% 68.3% 7.4% 5.9% 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 %   41.2% 22.0% 21.2% 18.9% 10.9% 13.7% 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, %   114.7% 282.4% 242.8% 298.8% 812.9% 192.3% 0.0% 0.0%   Gearing %   104.6% 275.2% 289.2% 340.0% 654.9% 117.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 4.2% 4.8% 5.4% 5.5% 11.0% 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   1.1 0.7 0.8 0.8 0.6 0.4 0.0 0.0   Current Ratio   1.6 1.2 1.2 1.2 1.1 1.1 0.0 0.0   Cash and cash equivalent   902.8 338.6 607.3 588.7 763.5 62.1 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   1,148.4 621.6 837.8 929.4 310.8 181.6 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 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   183 305 433 470 119 65 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   183 305 433 470 115 65 0 0   EBIT / employee   168 291 418 455 104 53 0 0   Net earnings / employee   153 200 294 331 26 8 0 0