Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREDSØ VOGNMANDSFORRETNING 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 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   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   3.2% 3.5% 3.5% 3.4% 1.4% 1.9% 7.3% 7.1%   Credit score (0-100)   57 55 53 53 77 69 33 34   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 91.1 4.3 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   17,233 0.0 0.0 0.0 11,767 10,584 0.0 0.0   EBITDA   12,332 3,678 3,927 5,803 9,519 7,277 0.0 0.0   EBIT   946 3,678 3,927 5,803 3,151 1,642 0.0 0.0   Pre-tax profit (PTP)   100.1 2,330.0 2,630.0 4,246.0 2,461.8 228.8 0.0 0.0   Net earnings   79.9 2,330.0 2,630.0 4,246.0 1,836.4 99.7 0.0 0.0   Pre-tax profit without non-rec. items   100 3,678 3,927 5,803 2,462 229 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   60,014 0.0 0.0 0.0 41,908 40,010 0.0 0.0   Shareholders equity total   12,267 14,597 17,227 18,223 12,059 10,159 9,959 9,959   Interest-bearing liabilities   138 0.0 0.0 0.0 19,772 20,061 0.0 0.0   Balance sheet total (assets)   93,486 79,900 80,610 70,544 61,638 60,213 9,959 9,959   Net Debt   135 0.0 0.0 0.0 17,611 19,104 -9,959 -9,959     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   17,233 0.0 0.0 0.0 11,767 10,584 0.0 0.0   Gross profit growth   5.8% -100.0% 0.0% 0.0% 0.0% -10.1% -100.0% 0.0%   Employees   17 0 0 0 3 3 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 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)   93,486 79,900 80,610 70,544 61,638 60,213 9,959 9,959   Balance sheet change%   11.4% -14.5% 0.9% -12.5% -12.6% -2.3% -83.5% 0.0%   Added value   12,332.1 3,678.0 3,927.0 5,803.0 3,151.3 7,276.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12,244 -60,034 0 0 35,540 -7,532 -40,010 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 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 (%)   5.5% 0.0% 0.0% 0.0% 26.8% 15.5% 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 %   1.1% 4.2% 4.9% 7.7% 4.8% 2.7% 0.0% 0.0%   ROI %   1.7% 5.6% 4.9% 7.7% 5.3% 3.5% 0.0% 0.0%   ROE %   0.6% 17.3% 16.5% 24.0% 12.1% 0.9% 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 %   13.1% 100.0% 100.0% 100.0% 19.6% 16.9% 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, %   1.1% 0.0% 0.0% 0.0% 185.0% 262.5% 0.0% 0.0%   Gearing %   1.1% 0.0% 0.0% 0.0% 164.0% 197.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   736.8% 0.0% 0.0% 0.0% 7.0% 7.1% 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   0.8 0.0 0.0 0.0 0.6 0.5 0.0 0.0   Current Ratio   0.8 0.0 0.0 0.0 0.6 0.6 0.0 0.0   Cash and cash equivalent   2.1 0.0 0.0 0.0 2,160.9 957.3 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   -7,873.3 0.0 0.0 0.0 -12,378.4 -14,512.2 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  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   725 0 0 0 1,050 2,426 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   725 0 0 0 3,173 2,426 0 0   EBIT / employee   56 0 0 0 1,050 547 0 0   Net earnings / employee   5 0 0 0 612 33 0 0