Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Force Holdco A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 2021/6 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   0.0% 0.0% 29.0% 2.6% 1.2% 1.5% 4.8% 4.8%   Credit score (0-100)   0 0 2 59 81 75 45 45   Credit rating   N/A N/A B BBB A A BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 5.7 1.3 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 260 1,021 1,192 1,192 1,192   Gross profit   0.0 0.0 0.0 31.8 80.3 90.5 0.0 0.0   EBITDA   0.0 0.0 0.0 -4.9 44.2 65.2 0.0 0.0   EBIT   0.0 0.0 0.0 -10.8 16.2 32.3 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -17.2 -19.9 -22.6 0.0 0.0   Net earnings   0.0 0.0 0.0 -19.3 -23.4 -34.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -17.2 -19.9 -22.6 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 26.7 36.1 42.6 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 266 240 197 -77.5 -77.5   Interest-bearing liabilities   0.0 0.0 0.0 472 590 637 176 176   Balance sheet total (assets)   0.0 0.0 0.0 1,021 1,051 1,079 98.0 98.0   Net Debt   0.0 0.0 0.0 392 541 508 176 176     See the entire balance sheet 1.0 Volume  2018 N/A 2019 N/A 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 260 1,021 1,192 1,192 1,192   Net sales growth   0.0% 0.0% 0.0% 0.0% 292.3% 16.7% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 31.8 80.3 90.5 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 152.7% 12.7% -100.0% 0.0%   Employees   0 0 0 849 667 528 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -21.4% -20.8% -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)   0 0 0 1,021 1,051 1,079 98 98   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 3.0% 2.7% -90.9% 0.0%   Added value   0.0 0.0 0.0 -4.9 22.1 65.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% -1.9% 2.2% 5.5% 0.0% 0.0%   Investments   0 0 0 119 -19 -26 -43 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 1.0 2.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 N/A 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% -1.9% 4.3% 5.5% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% -4.1% 1.6% 2.7% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% -33.9% 20.1% 35.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% -7.4% -2.3% -2.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% -5.2% 0.5% -0.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% -6.6% -1.9% -1.9% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.2% 2.3% 4.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.2% 3.0% 5.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -7.3% -9.2% -15.9% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 26.1% 22.8% 18.3% -44.2% -44.2%   Relative indebtedness %   0.0% 0.0% 0.0% 289.9% 79.5% 74.0% 14.7% 14.7%   Relative net indebtedness %   0.0% 0.0% 0.0% 259.1% 74.7% 63.2% 14.7% 14.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -8,055.8% 1,225.8% 779.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 177.3% 246.0% 322.8% -226.4% -226.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 8.0% 8.2% 11.4% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.6 1.4 1.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.6 1.4 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 80.3 48.5 128.9 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 290.1 76.3 68.3 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% 169.3% 44.8% 40.7% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 163.4 122.4 112.3 -87.8 -87.8   Net working capital %   0.0% 0.0% 0.0% 62.8% 12.0% 9.4% -7.4% -7.4%   1.0 Employee efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 2 2 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