Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FiskerApp 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   28.1% 25.8% 24.0% 23.8% 15.3% 14.5% 20.4% 20.4%   Credit score (0-100)   3 3 3 3 12 15 5 5   Credit rating   B B B B BB BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -1.9 -3.3 -20.5 -9.6 0.8 2.7 0.0 0.0   EBITDA   -1.9 -3.3 -20.5 -9.6 0.8 2.7 0.0 0.0   EBIT   -2.2 -3.3 -20.5 -9.6 0.8 2.7 0.0 0.0   Pre-tax profit (PTP)   -2.2 -3.3 -20.5 -11.8 0.8 3.4 0.0 0.0   Net earnings   -2.2 -3.3 -20.5 -11.8 12.5 2.7 0.0 0.0   Pre-tax profit without non-rec. items   -2.2 -3.3 -20.5 -11.8 0.8 3.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4.8 1.5 14.0 2.2 14.7 17.4 -22.6 -22.6   Interest-bearing liabilities   0.0 0.0 0.0 0.4 0.4 0.4 22.6 22.6   Balance sheet total (assets)   4.7 1.5 14.0 2.6 15.4 19.3 0.0 0.0   Net Debt   -4.7 -1.0 -9.2 -0.4 -3.0 -4.6 22.6 22.6     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -1.9 -3.3 -20.5 -9.6 0.8 2.7 0.0 0.0   Gross profit growth   0.0% -75.1% -515.4% 53.3% 0.0% 219.6% -100.0% 0.0%   Employees   0 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)   5 2 14 3 15 19 0 0   Balance sheet change%   0.0% -68.4% 830.2% -81.1% 480.6% 25.7% -100.0% 0.0%   Added value   -1.9 -3.3 -20.5 -9.6 0.8 2.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   113.8% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   -45.6% -106.8% -265.3% -115.4% 9.4% 15.5% 0.0% 0.0%   ROI %   -44.8% -105.2% -265.2% -115.3% 9.5% 16.3% 0.0% 0.0%   ROE %   -44.8% -105.2% -265.6% -145.6% 148.0% 16.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   98.1% 99.9% 100.0% 83.2% 95.9% 90.1% -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, %   249.2% 29.7% 45.1% 4.6% -355.3% -169.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 20.2% 3.0% 2.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 982.5% 2.9% -165.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   -51.6 -1,501.0 -6,981.5 6.0 24.2 10.1 0.0 0.0   Current Ratio   -51.6 -1,501.0 -6,981.5 6.0 24.2 10.1 0.0 0.0   Cash and cash equivalent   4.7 1.0 9.2 0.9 3.4 5.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4.8 1.5 14.0 2.2 14.7 17.4 -11.3 -11.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -3 -21 -10 1 3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -3 -21 -10 1 3 0 0   EBIT / employee   0 -3 -21 -10 1 3 0 0   Net earnings / employee   0 -3 -21 -12 13 3 0 0