Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREDERIKSVÆRK AUTOCENTER 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 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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   5.5% 5.8% 4.9% 5.9% 4.3% 3.9% 13.2% 12.9%   Credit score (0-100)   43 41 44 38 47 49 17 18   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,963 1,712 1,998 1,057 1,218 961 0.0 0.0   EBITDA   107 -51.7 101 -59.0 249 356 0.0 0.0   EBIT   -126 -257 -78.6 -185 148 309 0.0 0.0   Pre-tax profit (PTP)   -132.1 -266.9 -94.0 -180.0 162.3 313.0 0.0 0.0   Net earnings   -104.6 -208.7 -73.7 -469.9 162.3 313.0 0.0 0.0   Pre-tax profit without non-rec. items   -132 -267 -94.0 -180 162 313 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Tangible assets total   788 771 592 446 265 218 0.0 0.0   Shareholders equity total   1,549 1,340 1,267 797 959 1,272 1,147 1,147   Interest-bearing liabilities   32.4 363 38.1 355 249 12.2 0.0 0.0   Balance sheet total (assets)   2,227 2,080 2,077 1,463 1,499 1,539 1,147 1,147   Net Debt   17.4 347 9.7 350 248 -98.6 -1,147 -1,147     See the entire balance sheet 1000.0 Volume  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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   1,963 1,712 1,998 1,057 1,218 961 0.0 0.0   Gross profit growth   18.1% -12.8% 16.7% -47.1% 15.3% -21.1% -100.0% 0.0%   Employees   4 5 4 2 2 1 0 0   Employee growth %   0.0% 25.0% -20.0% -50.0% 0.0% -50.0% -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)   2,227 2,080 2,077 1,463 1,499 1,539 1,147 1,147   Balance sheet change%   -5.4% -6.6% -0.1% -29.6% 2.4% 2.7% -25.5% 0.0%   Added value   106.6 -51.7 101.1 -59.0 274.1 355.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -364 -222 -359 -271 -281 -94 -218 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 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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 (%)   -6.4% -15.0% -3.9% -17.5% 12.2% 32.1% 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 %   -5.3% -11.8% -3.6% -9.2% 12.3% 22.4% 0.0% 0.0%   ROI %   -7.3% -15.4% -4.9% -13.3% 15.5% 27.3% 0.0% 0.0%   ROE %   -6.5% -14.4% -5.7% -45.6% 18.5% 28.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Equity ratio %   69.6% 64.5% 61.0% 54.5% 64.0% 82.6% 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, %   16.3% -670.4% 9.6% -593.8% 99.5% -27.7% 0.0% 0.0%   Gearing %   2.1% 27.1% 3.0% 44.5% 26.0% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.7% 6.7% 9.8% 8.5% 6.6% 20.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Quick Ratio   1.6 1.4 1.6 1.3 2.1 4.5 0.0 0.0   Current Ratio   2.1 1.8 1.8 1.5 2.3 4.9 0.0 0.0   Cash and cash equivalent   14.9 16.1 28.4 4.7 1.5 110.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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   760.9 569.1 675.0 350.7 693.5 1,053.4 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 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   27 -10 25 -29 137 356 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 -10 25 -29 124 356 0 0   EBIT / employee   -32 -51 -20 -92 74 309 0 0   Net earnings / employee   -26 -42 -18 -235 81 313 0 0