Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frugtmarkedet 11 Holding ApS - Group 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% 1.9% 0.7% 1.5% 0.8% 6.7% 6.6%   Credit score (0-100)   0 0 69 94 75 92 36 36   Credit rating   N/A N/A A AA A AA BBB BBB   Credit limit (kDKK)   0.0 0.0 144.2 44,466.8 1,438.8 35,450.4 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 1,942 41,836 43,546 41,574 0.0 0.0   EBITDA   0.0 0.0 1,942 41,836 43,546 41,574 0.0 0.0   EBIT   0.0 0.0 285,429 194,062 -46,454 66,574 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 285,390.9 182,761.1 -59,880.7 53,959.5 0.0 0.0   Net earnings   0.0 0.0 222,603.0 142,553.7 -46,716.6 42,079.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 285,391 182,761 -59,881 53,959 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 1,061,839 1,260,000 1,170,000 1,195,000 0.0 0.0   Shareholders equity total   0.0 0.0 495,457 394,227 323,576 354,689 274,357 274,357   Interest-bearing liabilities   0.0 0.0 439,476 828,767 820,177 811,431 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,067,604 1,374,802 1,273,083 1,302,624 274,357 274,357   Net Debt   0.0 0.0 434,076 820,269 798,708 766,885 -274,357 -274,357     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 1,942 41,836 43,546 41,574 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 2,054.0% 4.1% -4.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 0 1,067,604 1,374,802 1,273,083 1,302,624 274,357 274,357   Balance sheet change%   0.0% 0.0% 0.0% 28.8% -7.4% 2.3% -78.9% 0.0%   Added value   0.0 0.0 285,428.9 194,062.3 -46,453.8 66,574.3 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 1,061,839 198,161 -90,000 25,000 -1,195,000 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 2.0 -1.0 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% 14,695.7% 463.9% -106.7% 160.1% 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% 26.7% 15.9% -3.5% 5.2% 0.0% 0.0%   ROI %   0.0% 0.0% 27.9% 16.4% -3.6% 5.3% 0.0% 0.0%   ROE %   0.0% 0.0% 44.9% 32.0% -13.0% 12.4% 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% 46.5% 28.8% 25.5% 27.3% 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% 22,349.0% 1,960.7% 1,834.2% 1,844.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 88.7% 210.2% 253.5% 228.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.8% 1.6% 1.7% 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 0.0 3.8 3.8 3.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 3.4 3.3 3.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 5,400.4 8,497.9 21,469.3 44,546.4 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 -477,460.3 80,703.5 71,392.7 74,226.2 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 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0