Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FOUNDERS A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 4.6% 3.3% 3.4% 4.7% 6.6% 6.6%   Credit score (0-100)   0 0 48 56 55 45 35 36   Credit rating   N/A N/A BBB BBB BBB BBB BBB BBB   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)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 5,074 7,495 13,556 29,630 29,630 29,630   Gross profit   0.0 0.0 -16,066 -22,024 -31,292 -18,881 0.0 0.0   EBITDA   0.0 0.0 -42,947 -53,949 -78,033 -84,237 0.0 0.0   EBIT   0.0 0.0 -43,570 -54,828 -78,469 -85,289 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -2,394.8 -56,904.4 -83,323.4 -106,717.2 0.0 0.0   Net earnings   0.0 0.0 0.0 -56,323.6 -82,515.5 -104,882.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -45,381 -56,904 -83,323 -106,717 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 136 295 805 818 0.0 0.0   Shareholders equity total   0.0 0.0 65,994 137,175 295,324 290,153 325,899 325,899   Interest-bearing liabilities   0.0 0.0 17,158 18,753 20,573 37,874 0.0 0.0   Balance sheet total (assets)   0.0 0.0 87,174 164,664 325,509 336,777 325,899 325,899   Net Debt   0.0 0.0 17,158 -49,255 -8,176 10,222 -325,899 -325,899     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 5,074 7,495 13,556 29,630 29,630 29,630   Net sales growth   0.0% 0.0% 0.0% 47.7% 80.9% 118.6% 0.0% 0.0%   Gross profit   0.0 0.0 -16,066 -22,024 -31,292 -18,881 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -37.1% -42.1% 39.7% 0.0% 0.0%   Employees   0 0 55 56 90 99 0 0   Employee growth %   0.0% 0.0% 0.0% 1.8% 60.7% 10.0% -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 0 87,174 164,664 325,509 336,777 325,899 325,899   Balance sheet change%   0.0% 0.0% 0.0% 88.9% 97.7% 3.5% -3.2% 0.0%   Added value   0.0 0.0 -42,947.0 -53,949.0 -77,589.7 -84,236.9 0.0 0.0   Added value %   0.0% 0.0% -846.4% -719.8% -572.3% -284.3% 0.0% 0.0%   Investments   0 0 1,377 -659 -1,850 -1,039 -818 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 0.0% -846.4% -719.8% -575.6% -284.3% 0.0% 0.0%   EBIT %   0.0% 0.0% -858.7% -731.5% -578.8% -287.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 271.2% 248.9% 250.8% 451.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% -751.5% -608.7% -354.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 12.3% -739.8% -605.5% -350.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -894.4% -759.2% -614.6% -360.2% 0.0% 0.0%   ROA %   0.0% 0.0% -49.9% -43.4% -30.3% -19.9% 0.0% 0.0%   ROI %   0.0% 0.0% -52.4% -45.7% -34.3% -32.1% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -44.1% -30.4% -27.8% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 95.9% 83.9% 90.7% 86.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 417.4% 366.8% 222.7% 157.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 417.4% -540.6% 10.6% 64.0% -1,099.9% -1,099.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -40.0% 91.3% 10.5% -12.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 26.0% 13.7% 7.0% 13.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 21.4% 12.9% 11.7% 11.9% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 12.4 10.1 7.0 4.1 0.0 0.0   Current Ratio   0.0 0.0 11.0 8.8 7.0 4.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 68,008.4 28,749.7 27,652.1 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 0.0 24.4 65.0 147.1 41.5 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 19.4 54.0 22.3 25.3 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 877.3% 1,026.6% 499.1% 121.6% 1,099.9% 1,099.9%   Net working capital   0.0 0.0 40,469.7 68,207.3 58,051.5 27,285.1 0.0 0.0   Net working capital %   0.0% 0.0% 797.6% 910.0% 428.2% 92.1% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 92 134 151 299 0 0   Added value / employee   0 0 -781 -963 -862 -851 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -781 -963 -867 -851 0 0   EBIT / employee   0 0 -792 -979 -872 -862 0 0   Net earnings / employee   0 0 0 -1,006 -917 -1,059 0 0