Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FOGT NIELSEN HOLDING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   19.9% 11.0% 5.2% 4.4% 3.3% 18.3% 20.0% 20.0%   Credit score (0-100)   6 23 42 45 54 7 6 6   Credit rating   B BB BBB BBB BBB B B B   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 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   403 389 124 180 28.1 -18.6 0.0 0.0   EBITDA   290 189 123 180 28.1 -18.6 0.0 0.0   EBIT   284 183 116 180 28.1 -18.6 0.0 0.0   Pre-tax profit (PTP)   -81.5 498.6 300.3 1,115.5 1,423.2 -5,018.9 0.0 0.0   Net earnings   -81.5 478.0 278.1 1,077.1 1,393.7 -4,977.2 0.0 0.0   Pre-tax profit without non-rec. items   -81.5 499 300 1,115 1,423 -5,019 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   13.3 6.6 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -146 332 610 1,631 2,967 -2,069 -2,544 -2,544   Interest-bearing liabilities   0.0 0.0 503 505 553 39.8 2,544 2,544   Balance sheet total (assets)   579 691 1,293 2,440 3,823 1,503 0.0 0.0   Net Debt   -504 -622 -406 -410 -356 -1,091 2,544 2,544     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   403 389 124 180 28.1 -18.6 0.0 0.0   Gross profit growth   0.0% -3.5% -68.1% 45.1% -84.4% 0.0% 0.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   579 691 1,293 2,440 3,823 1,503 0 0   Balance sheet change%   -13.3% 19.2% 87.2% 88.7% 56.7% -60.7% -100.0% 0.0%   Added value   290.2 189.3 123.0 179.8 28.1 -18.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 -13 -13 0 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 2.0 3.0 4.0 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 (%)   70.4% 47.0% 94.0% 100.0% 100.0% 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 %   -8.0% 71.2% 31.7% 60.3% 45.9% -134.1% 0.0% 0.0%   ROI %   -31.9% 303.6% 43.5% 69.2% 50.9% -154.2% 0.0% 0.0%   ROE %   -8.4% 75.8% 59.0% 96.1% 60.6% -222.7% 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 %   -13.6% 31.9% 37.1% 58.5% 71.1% -57.9% -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, %   -173.7% -328.6% -330.1% -228.0% -1,267.0% 5,852.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 82.5% 31.0% 18.6% -1.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.8% 0.0% 5.5% 1.8% 2.9% 20.0% 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   0.8 1.9 1.9 1.8 1.7 2.1 0.0 0.0   Current Ratio   0.8 1.9 1.9 1.8 1.7 2.1 0.0 0.0   Cash and cash equivalent   504.0 622.2 909.2 914.6 908.7 1,130.9 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   -663.0 -295.3 -325.0 -269.1 -339.9 -340.7 -1,272.0 -1,272.0   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   290 189 123 180 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   290 189 123 180 0 0 0 0   EBIT / employee   284 183 116 180 0 0 0 0   Net earnings / employee   -81 478 278 1,077 0 0 0 0