Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FridaCopenhagen 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% 2.4% 2.4%   Bankruptcy risk   4.4% 5.2% 24.5% 21.0% 26.1% 20.8% 16.3% 16.3%   Credit score (0-100)   48 44 3 4 2 4 11 11   Credit rating   BBB BBB B B B B 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   411 244 -183 246 2.1 0.0 0.0 0.0   EBITDA   158 79.6 -448 4.7 -5.0 -0.3 0.0 0.0   EBIT   58.0 -20.4 -548 4.7 -5.0 -0.3 0.0 0.0   Pre-tax profit (PTP)   59.4 -23.5 -563.0 3.6 -5.0 -2.5 0.0 0.0   Net earnings   45.5 -19.6 -541.0 2.8 -5.0 -2.5 0.0 0.0   Pre-tax profit without non-rec. items   59.4 -23.5 -563 3.6 -5.0 -2.5 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   805 677 25.4 53.1 45.0 50.0 0.0 0.0   Interest-bearing liabilities   0.0 0.0 28.9 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,292 906 209 131 63.4 50.0 0.0 0.0   Net Debt   -615 -368 -132 -131 -60.9 -50.0 0.0 0.0     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   411 244 -183 246 2.1 0.0 0.0 0.0   Gross profit growth   -22.2% -40.5% 0.0% 0.0% -99.2% -100.0% 0.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 -177.6 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,292 906 209 131 63 50 0 0   Balance sheet change%   24.5% -29.9% -76.9% -37.4% -51.6% -21.2% -100.0% 0.0%   Added value   158.0 79.6 -447.8 182.3 -5.0 -0.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -200 -200 -200 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 -1.0 -2.0 1.0 -1.0 -2.0 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 (%)   14.1% -8.4% 298.8% 1.9% -243.5% 0.0% 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 %   5.3% -1.5% -97.9% 2.8% -5.1% -0.6% 0.0% 0.0%   ROI %   7.4% -2.1% -145.0% 8.7% -10.2% -0.7% 0.0% 0.0%   ROE %   5.8% -2.7% -154.0% 7.2% -10.2% -5.3% 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 %   62.3% 74.7% 12.1% 40.5% 70.9% 100.0% 0.0% 0.0%   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, %   -389.3% -462.7% 29.5% -2,791.0% 1,219.7% 15,151.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 113.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 117.6% 7.4% 0.0% 0.0% 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   2.5 3.9 1.1 1.7 3.4 0.0 0.0 0.0   Current Ratio   2.5 3.9 1.1 1.7 3.4 0.0 0.0 0.0   Cash and cash equivalent   615.3 368.1 161.2 131.0 60.9 50.0 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   648.6 599.0 25.4 53.1 45.0 50.0 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 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   158 80 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   158 80 0 0 0 0 0 0   EBIT / employee   58 -20 0 0 0 0 0 0   Net earnings / employee   45 -20 0 0 0 0 0 0