Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FEEDOWE 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   1.1% 1.7% 0.7% 0.8% 0.8% 1.0% 8.3% 8.3%   Credit score (0-100)   86 74 95 90 92 86 29 29   Credit rating   A A AA A AA A BB BB   Credit limit (kDKK)   228.8 4.4 603.1 559.4 644.2 677.8 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   27.8 -94.5 16.8 17.3 23.2 33.2 0.0 0.0   EBITDA   27.8 -94.5 16.8 17.3 23.2 33.2 0.0 0.0   EBIT   -36.4 -159 -47.3 -46.9 -41.0 -75.0 0.0 0.0   Pre-tax profit (PTP)   506.3 281.4 1,106.2 577.6 1,026.4 1,720.9 0.0 0.0   Net earnings   497.6 150.1 878.8 714.0 1,126.9 1,595.1 0.0 0.0   Pre-tax profit without non-rec. items   506 281 1,106 578 1,026 1,721 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   1,121 1,057 993 929 865 2,519 0.0 0.0   Shareholders equity total   5,852 5,702 6,470 6,934 7,461 8,998 8,590 8,590   Interest-bearing liabilities   259 151 234 2,628 442 7.8 0.0 0.0   Balance sheet total (assets)   6,243 5,896 6,822 9,779 8,859 12,240 8,590 8,590   Net Debt   -172 -213 -1,564 -714 -1,222 -5,585 -8,590 -8,590     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   27.8 -94.5 16.8 17.3 23.2 33.2 0.0 0.0   Gross profit growth   -37.1% 0.0% 0.0% 2.6% 34.3% 43.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,243 5,896 6,822 9,779 8,859 12,240 8,590 8,590   Balance sheet change%   4.3% -5.6% 15.7% 43.3% -9.4% 38.2% -29.8% 0.0%   Added value   27.8 -94.5 16.8 17.3 23.2 33.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -128 -128 -128 -128 -128 1,546 -2,519 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 (%)   -130.8% 167.9% -281.6% -271.8% -176.8% -226.3% 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 %   8.4% 4.8% 17.5% 15.3% 11.1% 16.4% 0.0% 0.0%   ROI %   8.6% 4.8% 17.7% 15.6% 11.9% 20.4% 0.0% 0.0%   ROE %   8.6% 2.6% 14.4% 10.7% 15.7% 19.4% 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 %   93.7% 96.7% 94.9% 70.9% 84.2% 73.6% 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, %   -618.7% 224.9% -9,301.1% -4,140.0% -5,271.2% -16,839.0% 0.0% 0.0%   Gearing %   4.4% 2.7% 3.6% 37.9% 5.9% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 4.4% 3.7% 48.5% 0.7% 6.3% 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   12.4 38.1 13.6 1.9 2.6 2.9 0.0 0.0   Current Ratio   12.4 38.1 13.6 1.9 2.6 2.9 0.0 0.0   Cash and cash equivalent   430.8 364.0 1,798.0 3,342.6 1,663.6 5,592.6 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   2,294.7 2,435.3 1,601.2 -328.8 451.1 5,112.0 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0