Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fredericia Mægleren 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% 2.1% 2.1%   Bankruptcy risk   12.3% 7.6% 2.6% 3.6% 13.5% 10.8% 17.3% 17.3%   Credit score (0-100)   20 33 61 51 16 21 9 9   Credit rating   BB BB BBB BBB BB 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   1,506 1,040 1,575 1,110 535 606 0.0 0.0   EBITDA   418 225 691 149 -373 156 0.0 0.0   EBIT   418 135 565 68.4 -518 98.8 0.0 0.0   Pre-tax profit (PTP)   418.0 131.3 552.2 36.3 -533.6 32.7 0.0 0.0   Net earnings   290.2 86.2 416.2 14.0 -426.0 10.1 0.0 0.0   Pre-tax profit without non-rec. items   418 131 552 36.3 -534 32.7 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   0.0 665 539 744 245 189 0.0 0.0   Shareholders equity total   13.7 -50.1 366 380 -45.9 -35.8 -85.8 -85.8   Interest-bearing liabilities   0.0 558 465 628 217 177 85.8 85.8   Balance sheet total (assets)   627 927 1,642 1,431 463 639 0.0 0.0   Net Debt   -442 390 -578 361 59.0 -6.1 85.8 85.8     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   1,506 1,040 1,575 1,110 535 606 0.0 0.0   Gross profit growth   19.0% -30.9% 51.3% -29.5% -51.8% 13.3% -100.0% 0.0%   Employees   0 3 2 2 2 1 0 0   Employee growth %   0.0% 0.0% -33.3% 0.0% 0.0% -50.0% -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)   627 927 1,642 1,431 463 639 0 0   Balance sheet change%   147.0% 47.8% 77.1% -12.9% -67.6% 37.8% -100.0% 0.0%   Added value   418.0 225.0 691.2 149.4 -437.4 155.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 575 -252 123 -644 -114 -189 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 1.0 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 (%)   27.8% 12.9% 35.9% 6.2% -97.0% 16.3% 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 %   72.2% 17.6% 43.2% 5.6% -48.7% 16.7% 0.0% 0.0%   ROI %   6,114.0% 47.6% 78.7% 9.0% -74.2% 47.9% 0.0% 0.0%   ROE %   216.9% 18.3% 64.4% 3.7% -101.0% 1.8% 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 %   2.2% -5.1% 22.3% 26.6% -9.0% -5.3% -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, %   -105.8% 173.5% -83.6% 241.8% -15.8% -3.9% 0.0% 0.0%   Gearing %   0.0% -1,113.7% 127.0% 165.3% -472.5% -492.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.5% 2.6% 9.0% 14.5% 33.6% 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   1.0 0.7 1.3 1.5 0.7 0.7 0.0 0.0   Current Ratio   1.0 0.7 1.3 1.5 0.7 0.7 0.0 0.0   Cash and cash equivalent   442.2 167.6 1,042.6 266.7 158.1 182.7 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   13.7 -135.8 256.5 231.8 -114.2 -205.2 -42.9 -42.9   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 75 346 75 -219 156 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 75 346 75 -186 156 0 0   EBIT / employee   0 45 283 34 -259 99 0 0   Net earnings / employee   0 29 208 7 -213 10 0 0