Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fangel 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   0.7% 0.6% 0.6% 0.9% 2.8% 3.9% 12.0% 10.1%   Credit score (0-100)   96 97 97 89 57 50 19 24   Credit rating   AA AA AA A BBB BBB BB BB   Credit limit (kDKK)   1,102.4 1,192.7 1,117.5 1,047.6 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,417 10,239 10,170 11,958 645 182 0.0 0.0   EBITDA   2,851 2,315 2,336 2,132 640 182 0.0 0.0   EBIT   2,188 1,610 1,636 1,442 44.5 -237 0.0 0.0   Pre-tax profit (PTP)   2,080.2 1,531.2 1,503.5 1,401.7 46.5 -271.9 0.0 0.0   Net earnings   1,614.0 1,192.2 1,149.1 1,092.3 35.5 -223.0 0.0 0.0   Pre-tax profit without non-rec. items   2,080 1,531 1,503 1,402 46.5 -272 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   5,278 4,833 4,133 3,156 2,561 2,142 0.0 0.0   Shareholders equity total   8,038 8,430 8,387 8,330 3,366 3,143 1,983 1,983   Interest-bearing liabilities   3,128 3,243 760 961 1,135 142 0.0 0.0   Balance sheet total (assets)   13,252 13,608 10,688 11,548 4,780 3,388 1,983 1,983   Net Debt   1,702 763 -264 -6,009 174 -700 -1,983 -1,983     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   10,417 10,239 10,170 11,958 645 182 0.0 0.0   Gross profit growth   29.2% -1.7% -0.7% 17.6% -94.6% -71.8% -100.0% 0.0%   Employees   21 22 23 15 0   0 0   Employee growth %   23.5% 4.8% 4.5% -34.8% -100.0% 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)   13,252 13,608 10,688 11,548 4,780 3,388 1,983 1,983   Balance sheet change%   8.8% 2.7% -21.5% 8.0% -58.6% -29.1% -41.5% 0.0%   Added value   2,851.4 2,315.3 2,335.9 2,132.4 734.6 181.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -542 -1,150 -1,400 -1,667 -1,190 -838 -2,142 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 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   21.0% 15.7% 16.1% 12.1% 6.9% -130.3% 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 %   17.6% 12.3% 13.8% 13.2% 1.2% -5.1% 0.0% 0.0%   ROI %   20.0% 14.0% 15.6% 15.5% 1.4% -5.3% 0.0% 0.0%   ROE %   21.9% 14.5% 13.7% 13.1% 0.6% -6.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   60.7% 61.9% 78.5% 72.1% 70.4% 92.8% 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, %   59.7% 33.0% -11.3% -281.8% 27.3% -384.8% 0.0% 0.0%   Gearing %   38.9% 38.5% 9.1% 11.5% 33.7% 4.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 3.8% 8.7% 8.0% 5.3% 9.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.0 2.0 1.6 2.6 1.4 4.4 0.0 0.0   Current Ratio   3.3 3.1 3.1 2.6 1.4 4.4 0.0 0.0   Cash and cash equivalent   1,426.6 2,479.8 1,024.4 6,969.8 961.0 841.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   5,295.9 5,717.1 4,178.3 4,984.5 528.1 669.6 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   136 105 102 142 0 1,819 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   136 105 102 142 0 1,819 0 0   EBIT / employee   104 73 71 96 0 -2,369 0 0   Net earnings / employee   77 54 50 73 0 -2,230 0 0