Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fisker Advokater ApS 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  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% 1.2% 1.2%   Bankruptcy risk   3.3% 5.3% 9.0% 7.7% 5.0% 3.8% 4.9% 4.9%   Credit score (0-100)   56 43 27 30 43 50 44 44   Credit rating   BBB BBB BB BB 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)  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   1,903 2,378 1,400 1,387 1,537 1,925 1,925 1,925   Gross profit   1,221 1,611 900 705 905 1,206 0.0 0.0   EBITDA   198 56.0 -55.0 -52.0 75.0 587 0.0 0.0   EBIT   12.0 -145 -272 -259 -119 515 0.0 0.0   Pre-tax profit (PTP)   6.0 -146.0 -273.0 -253.0 -162.0 398.6 0.0 0.0   Net earnings   3.0 -119.0 -193.0 -222.0 -158.0 322.9 0.0 0.0   Pre-tax profit without non-rec. items   6.0 -146 -273 -253 -162 399 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   213 220 161 157 187 121 0.0 0.0   Shareholders equity total   1,119 996 803 581 423 746 696 696   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,421 1,107 789 789   Balance sheet total (assets)   1,537 1,421 1,281 745 2,036 2,199 1,486 1,486   Net Debt   -372 -262 -569 -164 1,400 743 789 789     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   1,903 2,378 1,400 1,387 1,537 1,925 1,925 1,925   Net sales growth   0.0% 25.0% -41.1% -0.9% 10.8% 25.2% 0.0% 0.0%   Gross profit   1,221 1,611 900 705 905 1,206 0.0 0.0   Gross profit growth   0.0% 31.9% -44.1% -21.7% 28.4% 33.3% -100.0% 0.0%   Employees   2 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   1,537 1,421 1,281 745 2,036 2,199 1,486 1,486   Balance sheet change%   0.0% -7.5% -9.9% -41.8% 173.3% 8.0% -32.4% 0.0%   Added value   198.0 56.0 -55.0 -52.0 88.0 587.1 0.0 0.0   Added value %   10.4% 2.4% -3.9% -3.7% 5.7% 30.5% 0.0% 0.0%   Investments   547 -324 -406 -341 1,198 -145 -121 0   Net sales trend   0.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 1.0 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 %   10.4% 2.4% -3.9% -3.7% 4.9% 30.5% 0.0% 0.0%   EBIT %   0.6% -6.1% -19.4% -18.7% -7.7% 26.7% 0.0% 0.0%   EBIT to gross profit (%)   1.0% -9.0% -30.2% -36.7% -13.1% 42.7% 0.0% 0.0%   Net Earnings %   0.2% -5.0% -13.8% -16.0% -10.3% 16.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   9.9% 3.4% 1.7% -1.1% 2.3% 20.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.3% -6.1% -19.5% -18.2% -10.5% 20.7% 0.0% 0.0%   ROA %   0.8% -9.8% -20.1% -24.8% -8.6% 24.3% 0.0% 0.0%   ROI %   1.0% -12.1% -27.7% -35.3% -9.8% 27.7% 0.0% 0.0%   ROE %   0.3% -11.3% -21.5% -32.1% -31.5% 55.2% 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 %   72.8% 70.1% 62.7% 78.0% 20.8% 33.9% 46.9% 46.9%   Relative indebtedness %   14.5% 13.0% 31.6% 11.5% 104.9% 74.7% 41.0% 41.0%   Relative net indebtedness %   -5.1% 2.0% -9.0% -0.3% 103.6% 55.8% 41.0% 41.0%   Net int. bear. debt to EBITDA, %   -187.9% -467.9% 1,034.5% 315.4% 1,866.7% 126.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 335.9% 148.3% 113.4% 113.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6.1% 9.2% 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   2.3 2.2 1.6 1.8 1.3 1.4 0.0 0.0   Current Ratio   2.3 2.2 1.6 1.8 1.3 1.4 0.0 0.0   Cash and cash equivalent   372.0 262.0 569.0 164.0 21.0 364.3 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)   52.2 8.4 5.2 7.4 29.7 27.0 0.0 0.0   Trade creditors turnover (days)   5.4 11.9 12.7 11.5 13.3 12.7 0.0 0.0   Current assets / Net sales %   33.9% 27.3% 49.7% 20.9% 23.2% 30.8% 0.0% 0.0%   Net working capital   371.0 358.0 253.0 130.0 91.0 183.6 -394.7 -394.7   Net working capital %   19.5% 15.1% 18.1% 9.4% 5.9% 9.5% -20.5% -20.5%   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   952 1,189 700 694 1,537 1,925 0 0   Added value / employee   99 28 -28 -26 88 587 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 28 -28 -26 75 587 0 0   EBIT / employee   6 -73 -136 -130 -119 515 0 0   Net earnings / employee   2 -60 -97 -111 -158 323 0 0