Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

F. BERTHELSEN 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   12.2% 6.4% 4.1% 5.9% 17.5% 15.5% 11.7% 11.7%   Credit score (0-100)   21 38 49 38 8 12 20 20   Credit rating   BB BBB BBB BBB B BB BB BB   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   0 0 0 0 0 0 0 0   Gross profit   -51.6 205 351 411 -475 -13.9 0.0 0.0   EBITDA   -51.6 205 351 411 -475 -13.9 0.0 0.0   EBIT   -58.0 157 346 406 -475 -13.9 0.0 0.0   Pre-tax profit (PTP)   -50.3 166.6 354.9 406.2 -467.7 -5.1 0.0 0.0   Net earnings   -39.9 129.9 274.9 313.6 -375.1 -5.1 0.0 0.0   Pre-tax profit without non-rec. items   -50.3 167 355 406 -468 -5.1 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   58.0 10.6 4.9 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   662 792 1,067 1,380 1,005 768 446 446   Interest-bearing liabilities   97.2 45.7 0.7 0.7 0.2 0.2 0.0 0.0   Balance sheet total (assets)   835 880 1,416 1,623 1,028 834 446 446   Net Debt   83.4 -0.6 -1,074 -1,014 -617 -542 -446 -446     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   -51.6 205 351 411 -475 -13.9 0.0 0.0   Gross profit growth   0.0% 0.0% 71.8% 16.9% 0.0% 97.1% 0.0% 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)   835 880 1,416 1,623 1,028 834 446 446   Balance sheet change%   3.0% 5.4% 61.0% 14.6% -36.7% -18.9% -46.5% 0.0%   Added value   -51.6 204.5 351.4 410.9 -470.1 -13.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 -95 -11 -10 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 1.0 2.0 3.0 -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 (%)   112.3% 76.8% 98.4% 98.8% 100.1% 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 %   -5.7% 20.5% 31.2% 27.3% -35.0% -0.5% 0.0% 0.0%   ROI %   -6.4% 22.0% 37.6% 34.0% -38.9% -0.6% 0.0% 0.0%   ROE %   -5.9% 17.9% 29.6% 25.6% -31.4% -0.6% 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 %   79.3% 90.0% 75.3% 85.0% 97.8% 92.1% 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, %   -161.5% -0.3% -305.7% -246.8% 129.9% 3,896.1% 0.0% 0.0%   Gearing %   14.7% 5.8% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 12.2% 12.0% 1,362.0% 816.4% 0.0% 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   4.5 9.9 4.0 6.7 44.7 12.7 0.0 0.0   Current Ratio   4.5 9.9 4.0 6.7 44.7 12.7 0.0 0.0   Cash and cash equivalent   13.9 46.3 1,074.9 1,014.9 617.2 542.1 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   603.8 781.1 1,061.7 1,380.2 1,005.1 767.9 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   -52 205 351 411 -470 -14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -52 205 351 411 -475 -14 0 0   EBIT / employee   -58 157 346 406 -475 -14 0 0   Net earnings / employee   -40 130 275 314 -375 -5 0 0