Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FC PR HOLDING 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% 0.6% 0.6%   Bankruptcy risk   1.8% 1.3% 0.9% 0.7% 1.6% 4.0% 7.7% 7.7%   Credit score (0-100)   72 80 89 94 73 49 32 32   Credit rating   A A A AA A BBB BB BB   Credit limit (kDKK)   13.6 364.1 2,964.4 4,092.8 48.4 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   -4,280 -3,121 -1,998 3,578 -5.8 -18,863 0.0 0.0   EBITDA   -4,280 -3,121 -1,998 3,578 -5.8 -18,863 0.0 0.0   EBIT   -4,280 -3,121 -1,998 3,578 -5.8 -18,863 0.0 0.0   Pre-tax profit (PTP)   -4,758.1 2,079.5 9,595.0 1,263.8 -7,724.4 -12,615.9 0.0 0.0   Net earnings   -4,756.8 1,045.1 7,046.7 1,263.8 -7,724.4 -12,615.9 0.0 0.0   Pre-tax profit without non-rec. items   -4,758 2,080 9,595 1,264 -7,724 -12,616 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   39,836 37,881 40,928 41,992 34,067 20,651 20,131 20,131   Interest-bearing liabilities   18,519 15,803 18,014 17,426 17,292 18,080 0.0 0.0   Balance sheet total (assets)   58,369 54,729 61,500 59,428 51,369 38,741 20,131 20,131   Net Debt   -5,285 -7,715 -6,992 -2,848 4,895 139 -20,131 -20,131     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   -4,280 -3,121 -1,998 3,578 -5.8 -18,863 0.0 0.0   Gross profit growth   -9,668.1% 27.1% 36.0% 0.0% 0.0% -325,856.3% 0.0% 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)   58,369 54,729 61,500 59,428 51,369 38,741 20,131 20,131   Balance sheet change%   -14.3% -6.2% 12.4% -3.4% -13.6% -24.6% -48.0% 0.0%   Added value   -4,279.9 -3,120.6 -1,998.0 3,577.8 -5.8 -18,863.1 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 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   -3.0 -4.0 -5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   -1.6% 4.5% 17.3% 10.1% 1.2% -25.9% 0.0% 0.0%   ROI %   -1.6% 4.5% 17.8% 10.4% 1.2% -25.9% 0.0% 0.0%   ROE %   -11.0% 2.7% 17.9% 3.0% -20.3% -46.1% 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 %   68.2% 69.2% 66.5% 70.7% 66.3% 53.3% 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, %   123.5% 247.2% 349.9% -79.6% -84,588.2% -0.7% 0.0% 0.0%   Gearing %   46.5% 41.7% 44.0% 41.5% 50.8% 87.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.3% 2.6% 2.7% 27.4% 48.4% 5.2% 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   1.7 1.8 1.5 1.4 1.0 1.2 0.0 0.0   Current Ratio   1.7 1.8 1.5 1.4 1.0 1.2 0.0 0.0   Cash and cash equivalent   23,803.9 23,518.5 25,006.2 20,274.9 12,396.6 17,940.8 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   -11,101.2 -9,631.5 -14,974.0 -12,505.0 -12,569.4 -13,727.0 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   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