Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ønskebørn Fisketorvet 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   2.3% 1.8% 1.8% 2.2% 3.0% 7.2% 11.1% 10.9%   Credit score (0-100)   66 72 72 65 57 32 22 22   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 2.3 2.9 0.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,442 3,466 3,108 3,030 2,513 1,671 0.0 0.0   EBITDA   896 1,367 1,023 925 504 -887 0.0 0.0   EBIT   704 1,174 900 888 470 -918 0.0 0.0   Pre-tax profit (PTP)   695.4 1,235.7 863.6 891.3 433.8 -976.6 0.0 0.0   Net earnings   542.4 963.1 673.3 695.2 333.1 -761.7 0.0 0.0   Pre-tax profit without non-rec. items   695 1,236 864 891 434 -977 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   449 272 149 112 78.2 46.9 0.0 0.0   Shareholders equity total   2,461 3,424 2,747 1,792 1,625 864 814 814   Interest-bearing liabilities   779 1,307 3,014 1,000 1,587 5,276 0.0 0.0   Balance sheet total (assets)   6,941 8,073 8,337 4,875 5,334 7,294 814 814   Net Debt   -1,114 -610 843 -1,055 1,462 5,174 -814 -814     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,442 3,466 3,108 3,030 2,513 1,671 0.0 0.0   Gross profit growth   -7.6% 0.7% -10.3% -2.5% -17.1% -33.5% -100.0% 0.0%   Employees   11 9 8 7 6 8 0 0   Employee growth %   10.0% -18.2% -11.1% -12.5% -14.3% 33.3% -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)   6,941 8,073 8,337 4,875 5,334 7,294 814 814   Balance sheet change%   5.0% 16.3% 3.3% -41.5% 9.4% 36.7% -88.8% 0.0%   Added value   896.2 1,367.0 1,023.5 925.4 507.1 -887.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -385 -370 -247 -74 -67 -62 -47 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   20.4% 33.9% 28.9% 29.3% 18.7% -54.9% 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 %   11.1% 17.0% 11.3% 13.9% 9.5% -12.4% 0.0% 0.0%   ROI %   22.6% 32.0% 17.7% 21.5% 16.2% -16.8% 0.0% 0.0%   ROE %   24.8% 32.7% 21.8% 30.6% 19.5% -61.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   39.7% 46.2% 35.4% 41.1% 32.9% 12.6% 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, %   -124.3% -44.6% 82.4% -114.0% 290.2% -583.2% 0.0% 0.0%   Gearing %   31.7% 38.2% 109.7% 55.8% 97.7% 610.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 4.1% 3.1% 1.5% 4.1% 5.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 1.4 1.1 1.1 0.5 0.5 0.0 0.0   Current Ratio   1.5 1.8 1.5 1.6 1.4 1.1 0.0 0.0   Cash and cash equivalent   1,893.3 1,917.1 2,171.6 2,055.1 125.6 102.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,158.8 3,408.5 2,569.3 1,847.6 1,594.1 683.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   81 152 128 132 85 -111 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   81 152 128 132 84 -111 0 0   EBIT / employee   64 130 112 127 78 -115 0 0   Net earnings / employee   49 107 84 99 56 -95 0 0