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  2018 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 8.0% 7.9% 1.6% 2.2% 1.2% 2.5% 2.5%   Credit score (0-100)   0 32 31 73 66 81 62 62   Credit rating   N/A BB BB A BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 31.1 0.9 1,366.9 0.1 0.1   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 -16,149 -1,305 25,834 37,978 63,780 0.0 0.0   EBITDA   0.0 -25,099 -16,755 8,744 17,293 39,107 0.0 0.0   EBIT   0.0 -25,811 -21,591 -1,703 3,520 18,083 0.0 0.0   Pre-tax profit (PTP)   0.0 -26,220.6 -22,644.4 -4,640.4 2,327.9 15,719.6 0.0 0.0   Net earnings   0.0 -20,130.0 -17,676.8 -3,420.3 2,283.7 13,128.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -26,221 -22,644 -4,640 2,328 15,720 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 2,002 9,997 12,830 41,726 54,221 0.0 0.0   Shareholders equity total   0.0 9,420 14,743 11,323 13,607 26,735 22,221 22,221   Interest-bearing liabilities   0.0 9,657 10,729 30,221 44,563 59,920 35,789 35,789   Balance sheet total (assets)   0.0 30,498 50,517 67,819 112,405 137,697 58,010 58,010   Net Debt   0.0 -1,419 9,049 29,828 44,452 59,703 35,789 35,789     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 -16,149 -1,305 25,834 37,978 63,780 0.0 0.0   Gross profit growth   0.0% 0.0% 91.9% 0.0% 47.0% 67.9% -100.0% 0.0%   Employees   0 14 40 42 48 57 0 0   Employee growth %   0.0% 0.0% 185.7% 5.0% 14.3% 18.8% -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)   0 30,498 50,517 67,819 112,405 137,697 58,010 58,010   Balance sheet change%   0.0% 0.0% 65.6% 34.3% 65.7% 22.5% -57.9% 0.0%   Added value   0.0 -25,099.2 -16,755.3 8,743.7 13,966.3 39,106.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 9,098 19,654 3,996 24,342 9,559 -59,430 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 159.8% 1,654.6% -6.6% 9.3% 28.4% 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 %   0.0% -84.5% -52.4% -2.8% 4.8% 14.9% 0.0% 0.0%   ROI %   0.0% -128.7% -91.8% -4.8% 8.6% 25.4% 0.0% 0.0%   ROE %   0.0% -213.7% -146.3% -26.2% 18.3% 65.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 61.3% 49.6% 16.7% 12.1% 19.4% 38.3% 38.3%   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, %   0.0% 5.7% -54.0% 341.1% 257.1% 152.7% 0.0% 0.0%   Gearing %   0.0% 102.5% 72.8% 266.9% 327.5% 224.1% 161.1% 161.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 9.5% 14.1% 14.6% 5.2% 5.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.3 0.2 0.2 0.2 0.1 0.0 0.0   Current Ratio   0.0 1.3 0.2 0.2 0.2 0.1 0.0 0.0   Cash and cash equivalent   0.0 11,076.2 1,679.7 392.7 111.6 216.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 3,516.9 -18,642.6 -38,515.6 -68,367.7 -77,541.6 -17,894.5 -17,894.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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 -1,793 -419 208 291 686 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -1,793 -419 208 360 686 0 0   EBIT / employee   0 -1,844 -540 -41 73 317 0 0   Net earnings / employee   0 -1,438 -442 -81 48 230 0 0