Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fjord Foods A/S 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   2.0% 2.0% 2.2% 1.9% 1.4% 1.5% 8.6% 8.4%   Credit score (0-100)   70 71 66 69 78 76 29 29   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   2.1 2.9 0.7 5.9 234.0 84.9 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   10,148 10,273 13,250 12,792 10,228 9,547 0.0 0.0   EBITDA   6,502 6,242 9,152 9,191 6,334 5,442 0.0 0.0   EBIT   6,348 6,010 9,021 9,056 6,283 5,099 0.0 0.0   Pre-tax profit (PTP)   6,492.6 5,935.4 9,312.6 8,001.0 5,588.0 5,369.5 0.0 0.0   Net earnings   5,061.3 4,616.3 7,330.0 6,013.8 4,190.9 4,232.1 0.0 0.0   Pre-tax profit without non-rec. items   6,493 5,935 9,313 8,001 5,588 5,370 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   552 570 439 537 955 733 0.0 0.0   Shareholders equity total   10,267 9,883 12,613 16,427 18,418 12,650 11,650 11,650   Interest-bearing liabilities   72.9 322 839 2,059 3,082 12,159 0.0 0.0   Balance sheet total (assets)   20,993 24,081 30,302 33,990 34,527 35,738 11,650 11,650   Net Debt   -7,003 -6,739 -1,725 1,723 1,645 11,687 -11,650 -11,650     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   10,148 10,273 13,250 12,792 10,228 9,547 0.0 0.0   Gross profit growth   13.9% 1.2% 29.0% -3.5% -20.0% -6.7% -100.0% 0.0%   Employees   7 8 8 9 8 8 0 0   Employee growth %   16.7% 14.3% 0.0% 12.5% -11.1% 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)   20,993 24,081 30,302 33,990 34,527 35,738 11,650 11,650   Balance sheet change%   12.6% 14.7% 25.8% 12.2% 1.6% 3.5% -67.4% 0.0%   Added value   6,502.4 6,242.1 9,151.6 9,191.1 6,417.9 5,441.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -221 -215 -262 -37 368 -565 -733 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   62.6% 58.5% 68.1% 70.8% 61.4% 53.4% 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 %   32.9% 26.5% 34.4% 25.2% 16.7% 15.9% 0.0% 0.0%   ROI %   62.6% 57.3% 72.5% 47.7% 28.5% 24.0% 0.0% 0.0%   ROE %   49.0% 45.8% 65.2% 41.4% 24.1% 27.2% 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 %   48.9% 41.0% 41.6% 48.3% 53.3% 35.4% 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, %   -107.7% -108.0% -18.8% 18.7% 26.0% 214.8% 0.0% 0.0%   Gearing %   0.7% 3.3% 6.7% 12.5% 16.7% 96.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   57.0% 14.4% 8.1% 6.4% 5.5% 2.8% 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   1.7 1.3 1.3 0.9 1.1 0.9 0.0 0.0   Current Ratio   1.9 1.7 1.4 1.4 1.6 1.2 0.0 0.0   Cash and cash equivalent   7,076.3 7,060.1 2,564.0 335.8 1,437.3 471.9 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   9,745.6 9,510.1 6,889.2 7,472.5 9,803.6 3,879.0 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 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   929 780 1,144 1,021 802 680 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   929 780 1,144 1,021 792 680 0 0   EBIT / employee   907 751 1,128 1,006 785 637 0 0   Net earnings / employee   723 577 916 668 524 529 0 0