Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

F.I.E. INVEST 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.6% 1.9% 2.2% 3.4% 4.7% 5.1% 16.4% 16.1%   Credit score (0-100)   54 71 66 52 45 42 11 11   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 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   100 309 297 264 186 60.2 0.0 0.0   EBITDA   100 309 297 264 -102 60.2 0.0 0.0   EBIT   100 309 219 36.6 -182 -80.0 0.0 0.0   Pre-tax profit (PTP)   -70.1 148.3 -2.7 -158.7 -405.0 -433.5 0.0 0.0   Net earnings   -54.6 115.7 -2.1 -123.8 -320.1 -338.2 0.0 0.0   Pre-tax profit without non-rec. items   -70.1 148 -2.7 -159 -405 -434 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   5,100 6,667 7,111 6,949 5,301 6,056 0.0 0.0   Shareholders equity total   356 472 470 346 25.7 -312 -437 -437   Interest-bearing liabilities   6,112 5,899 6,486 6,559 6,598 6,255 437 437   Balance sheet total (assets)   6,750 6,826 7,357 7,257 7,091 6,447 0.0 0.0   Net Debt   6,112 5,859 6,343 6,352 5,074 6,253 437 437     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   100 309 297 264 186 60.2 0.0 0.0   Gross profit growth   -37.6% 207.8% -3.7% -11.1% -29.7% -67.6% -100.0% 0.0%   Employees   1 1 1 1 1 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)   6,750 6,826 7,357 7,257 7,091 6,447 0 0   Balance sheet change%   -1.0% 1.1% 7.8% -1.4% -2.3% -9.1% -100.0% 0.0%   Added value   100.4 308.9 298.7 110.7 -107.7 60.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,567 363 -236 -1,727 615 -6,056 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -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 (%)   100.0% 100.0% 73.5% 13.8% -97.8% -132.8% 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 %   1.5% 4.6% 3.1% 0.5% -2.5% -1.1% 0.0% 0.0%   ROI %   1.5% 4.6% 3.1% 0.5% -2.6% -1.2% 0.0% 0.0%   ROE %   -14.3% 27.9% -0.4% -30.4% -172.3% -10.5% 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 %   5.3% 6.9% 6.4% 4.8% 0.4% -4.6% -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, %   6,090.5% 1,896.7% 2,133.2% 2,403.4% -4,995.6% 10,384.4% 0.0% 0.0%   Gearing %   1,716.6% 1,250.5% 1,381.2% 1,896.2% 25,648.8% -2,001.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.7% 3.6% 3.0% 3.4% 5.5% 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   0.0 0.0 0.1 0.1 9.2 1.4 0.0 0.0   Current Ratio   0.5 0.0 0.1 0.1 9.2 1.4 0.0 0.0   Cash and cash equivalent   0.0 40.6 143.5 206.1 1,524.2 1.8 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   -1,600.6 -3,110.5 -4,435.1 -4,475.9 1,593.9 109.0 -218.7 -218.7   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   100 309 299 111 -108 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   100 309 297 264 -102 60 0 0   EBIT / employee   100 309 219 37 -182 -80 0 0   Net earnings / employee   -55 116 -2 -124 -320 -338 0 0