Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FASTSPEED A/S 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   9.9% 10.0% 3.2% 3.7% 2.4% 1.9% 3.0% 3.0%   Credit score (0-100)   26 24 54 51 62 70 58 58   Credit rating   BB BB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.4 11.1 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   -16,149 -1,305 25,834 37,978 63,780 80,566 0.0 0.0   EBITDA   -25,099 -16,755 8,744 17,293 39,107 52,188 0.0 0.0   EBIT   -25,811 -21,591 -1,703 3,520 18,083 22,311 0.0 0.0   Pre-tax profit (PTP)   -26,220.6 -22,644.4 -4,640.4 2,327.9 15,719.6 16,351.9 0.0 0.0   Net earnings   -20,130.0 -17,676.8 -3,420.3 2,283.7 12,427.8 12,730.3 0.0 0.0   Pre-tax profit without non-rec. items   -26,221 -22,644 -4,640 2,328 15,720 16,352 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   2,002 9,997 12,830 41,726 54,221 60,773 0.0 0.0   Shareholders equity total   9,420 14,743 11,323 13,607 26,034 18,765 12,641 12,641   Interest-bearing liabilities   9,657 10,729 30,221 44,563 59,920 87,236 59,062 59,062   Balance sheet total (assets)   30,498 50,517 67,819 112,405 136,996 160,034 71,703 71,703   Net Debt   -1,419 9,049 29,828 44,452 59,703 87,011 59,062 59,062     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   -16,149 -1,305 25,834 37,978 63,780 80,566 0.0 0.0   Gross profit growth   0.0% 91.9% 0.0% 47.0% 67.9% 26.3% -100.0% 0.0%   Employees   14 40 42 48 57 64 0 0   Employee growth %   0.0% 185.7% 5.0% 14.3% 18.8% 12.3% -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)   30,498 50,517 67,819 112,405 136,996 160,034 71,703 71,703   Balance sheet change%   0.0% 65.6% 34.3% 65.7% 21.9% 16.8% -55.2% 0.0%   Added value   -25,099.2 -16,755.3 8,743.7 17,293.0 31,856.8 52,187.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,098 19,654 3,996 24,342 9,559 -7,568 -68,045 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 1.0 2.0 3.0 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 (%)   159.8% 1,654.6% -6.6% 9.3% 28.4% 27.7% 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 %   -84.5% -52.4% -2.8% 4.8% 14.9% 15.1% 0.0% 0.0%   ROI %   -128.7% -91.8% -4.8% 8.6% 25.5% 22.0% 0.0% 0.0%   ROE %   -213.7% -146.3% -26.2% 18.3% 62.7% 56.8% 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 %   61.3% 49.6% 16.7% 12.1% 19.0% 11.7% 17.6% 17.6%   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, %   5.7% -54.0% 341.1% 257.1% 152.7% 166.7% 0.0% 0.0%   Gearing %   102.5% 72.8% 266.9% 327.5% 230.2% 464.9% 467.2% 467.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.5% 14.1% 14.6% 5.2% 5.5% 8.2% 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   1.3 0.2 0.2 0.2 0.1 0.1 0.0 0.0   Current Ratio   1.3 0.2 0.2 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   11,076.2 1,679.7 392.7 111.6 216.8 224.6 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   3,516.9 -18,642.6 -38,515.6 -68,367.7 -77,541.6 -103,214.8 -29,530.8 -29,530.8   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   -1,793 -419 208 360 559 815 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,793 -419 208 360 686 815 0 0   EBIT / employee   -1,844 -540 -41 73 317 349 0 0   Net earnings / employee   -1,438 -442 -81 48 218 199 0 0