Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frederik Thaarup 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 N/A 2020 N/A 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   0.0% 0.0% 13.5% 13.3% 7.2% 20.9% 19.7% 19.7%   Credit score (0-100)   0 0 15 16 32 5 6 6   Credit rating   N/A N/A BB BB 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)  2019 N/A 2020 N/A 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   0.0 0.0 82.6 1,383 1,198 -290 0.0 0.0   EBITDA   0.0 0.0 -67.1 449 696 -354 0.0 0.0   EBIT   0.0 0.0 -67.1 435 615 -411 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -71.2 423.0 587.0 -422.9 0.0 0.0   Net earnings   0.0 0.0 -59.6 309.8 425.0 -397.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -71.2 423 587 -423 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 205 422 245 0.0 0.0   Shareholders equity total   0.0 0.0 -19.6 290 715 232 125 125   Interest-bearing liabilities   0.0 0.0 141 261 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 151 928 1,000 430 125 125   Net Debt   0.0 0.0 135 -56.7 -55.0 -71.7 -125 -125     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 82.6 1,383 1,198 -290 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 1,574.4% -13.4% 0.0% 0.0% 0.0%   Employees   0 0 1 4 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 300.0% -75.0% 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)   0 0 151 928 1,000 430 125 125   Balance sheet change%   0.0% 0.0% 0.0% 516.1% 7.8% -57.0% -71.0% 0.0%   Added value   0.0 0.0 -67.1 449.2 629.7 -353.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 191 136 -235 -245 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% -81.2% 31.4% 51.3% 141.7% 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 %   0.0% 0.0% -39.4% 79.3% 66.0% -56.6% 0.0% 0.0%   ROI %   0.0% 0.0% -47.5% 124.2% 91.6% -83.1% 0.0% 0.0%   ROE %   0.0% 0.0% -39.5% 140.5% 84.6% -83.8% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% -11.5% 31.3% 71.5% 54.7% 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, %   0.0% 0.0% -201.8% -12.6% -7.9% 20.3% 0.0% 0.0%   Gearing %   0.0% 0.0% -722.1% 90.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.9% 6.3% 6.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.9 1.1 2.2 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.9 1.1 2.2 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 5.8 317.7 55.0 71.7 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 -19.6 93.9 319.0 -12.4 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  2019 N/A 2020 N/A 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   0 0 -67 112 630 -354 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -67 112 696 -354 0 0   EBIT / employee   0 0 -67 109 615 -411 0 0   Net earnings / employee   0 0 -60 77 425 -397 0 0