Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frederiksberg Skilte 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  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   30.6% 25.5% 15.8% 10.6% 14.5% 16.5% 20.6% 20.4%   Credit score (0-100)   1 3 11 22 14 11 5 5   Credit rating   C B BB BB BB BB 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)  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   263 392 319 151 325 5.1 0.0 0.0   EBITDA   -79.0 143 34.3 -103 62.5 -163 0.0 0.0   EBIT   -92.6 129 22.9 -103 62.5 -163 0.0 0.0   Pre-tax profit (PTP)   -101.6 120.4 15.4 -114.5 48.0 -177.6 0.0 0.0   Net earnings   -81.6 90.3 10.8 -90.2 36.6 -220.1 0.0 0.0   Pre-tax profit without non-rec. items   -102 120 15.4 -115 48.0 -178 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   25.0 11.4 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -194 -104 -92.8 -183 -147 -367 -417 -417   Interest-bearing liabilities   0.0 162 147 262 436 390 417 417   Balance sheet total (assets)   150 688 227 160 331 87.9 0.0 0.0   Net Debt   -13.9 142 123 248 434 359 417 417     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   263 392 319 151 325 5.1 0.0 0.0   Gross profit growth   59.3% 49.3% -18.7% -52.7% 115.8% -98.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   150 688 227 160 331 88 0 0   Balance sheet change%   41.6% 360.4% -67.0% -29.7% 107.5% -73.5% -100.0% 0.0%   Added value   -79.0 143.0 34.3 -102.8 62.5 -162.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -27 -27 -23 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   -2.0 1.0 2.0 -1.0 1.0 -1.0 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 (%)   -35.3% 33.0% 7.2% -68.2% 19.2% -3,180.6% 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 %   -33.0% 22.8% 4.1% -31.0% 15.7% -34.4% 0.0% 0.0%   ROI %   -1,643.2% 159.9% 14.9% -50.2% 18.4% -38.9% 0.0% 0.0%   ROE %   -64.0% 21.6% 2.4% -46.6% 14.9% -105.0% 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 %   -56.5% -13.1% -29.0% -53.4% -30.7% -80.7% -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, %   17.6% 99.2% 359.2% -241.1% 694.3% -220.8% 0.0% 0.0%   Gearing %   0.0% -156.2% -158.4% -143.3% -297.7% -106.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   159.1% 11.1% 5.0% 5.7% 4.7% 4.1% 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   0.4 0.9 0.7 0.5 0.7 0.2 0.0 0.0   Current Ratio   0.4 0.9 0.7 0.5 0.7 0.2 0.0 0.0   Cash and cash equivalent   13.9 19.9 23.8 14.3 2.5 30.3 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   -218.9 -115.0 -92.8 -183.1 -146.5 -366.7 -208.3 -208.3   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   -79 143 34 -103 62 -163 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -79 143 34 -103 62 -163 0 0   EBIT / employee   -93 129 23 -103 62 -163 0 0   Net earnings / employee   -82 90 11 -90 37 -220 0 0