Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOS FISCHER 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   14.3% 11.5% 6.9% 9.0% 26.2% 16.8% 20.4% 20.4%   Credit score (0-100)   16 21 34 26 2 10 5 5   Credit rating   BB BB BBB BB B 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,399 2,681 3,326 2,170 2,088 2,691 0.0 0.0   EBITDA   -859 -14.3 889 43.7 -770 85.3 0.0 0.0   EBIT   -1,256 -407 520 -270 -1,106 -39.7 0.0 0.0   Pre-tax profit (PTP)   -1,323.5 -456.1 457.6 -317.4 -1,165.5 -154.1 0.0 0.0   Net earnings   -1,315.3 -456.1 457.6 -317.4 -1,165.5 -154.1 0.0 0.0   Pre-tax profit without non-rec. items   -1,323 -456 458 -317 -1,165 -154 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   699 578 401 312 273 241 0.0 0.0   Shareholders equity total   529 573 1,031 713 -452 -606 -732 -732   Interest-bearing liabilities   646 619 640 635 521 952 732 732   Balance sheet total (assets)   1,948 2,697 3,246 2,168 1,073 1,236 0.0 0.0   Net Debt   613 -445 -695 -505 256 572 732 732     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2,399 2,681 3,326 2,170 2,088 2,691 0.0 0.0   Gross profit growth   -50.3% 11.8% 24.1% -34.8% -3.8% 28.9% -100.0% 0.0%   Employees   8 8 6 5 7 6 0 0   Employee growth %   -27.3% 0.0% -25.0% -16.7% 40.0% -14.3% -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)   1,948 2,697 3,246 2,168 1,073 1,236 0 0   Balance sheet change%   -52.0% 38.4% 20.4% -33.2% -50.5% 15.2% -100.0% 0.0%   Added value   -858.8 -14.3 888.7 43.7 -792.5 85.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -634 -687 -719 -576 -548 -170 -241 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 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   -52.3% -15.2% 15.6% -12.4% -53.0% -1.5% 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 %   -41.2% -17.0% 17.5% -10.0% -59.6% -2.4% 0.0% 0.0%   ROI %   -59.4% -32.2% 34.6% -17.1% -109.3% -4.9% 0.0% 0.0%   ROE %   -100.3% -82.7% 57.1% -36.4% -130.5% -13.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   27.2% 21.3% 31.8% 32.9% -29.6% -32.9% -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, %   -71.4% 3,114.8% -78.1% -1,155.9% -33.3% 670.4% 0.0% 0.0%   Gearing %   122.1% 108.0% 62.1% 89.1% -115.3% -157.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.2% 9.8% 9.9% 7.4% 11.1% 15.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.3 1.0 1.5 1.9 0.7 0.9 0.0 0.0   Current Ratio   0.4 1.1 1.6 2.1 0.8 1.1 0.0 0.0   Cash and cash equivalent   33.0 1,063.9 1,334.7 1,140.6 265.0 379.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -907.6 95.7 928.1 852.9 -187.3 122.9 -366.1 -366.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -107 -2 148 9 -113 14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -107 -2 148 9 -110 14 0 0   EBIT / employee   -157 -51 87 -54 -158 -7 0 0   Net earnings / employee   -164 -57 76 -63 -166 -26 0 0