Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FISKESHOPPEN 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% 3.5% 3.5%   Bankruptcy risk   9.1% 8.4% 4.4% 12.3% 4.7% 19.1% 16.1% 16.1%   Credit score (0-100)   29 30 47 18 45 6 11 11   Credit rating   BB BB BBB BB BBB B 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 2018/12 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   101 357 491 -79.3 511 -91.6 0.0 0.0   EBITDA   -114 112 262 -270 293 -114 0.0 0.0   EBIT   -136 93.9 249 -284 278 -114 0.0 0.0   Pre-tax profit (PTP)   -153.8 92.1 247.2 -300.3 260.6 -125.1 0.0 0.0   Net earnings   -130.8 86.0 179.2 -300.6 265.7 -125.1 0.0 0.0   Pre-tax profit without non-rec. items   -154 92.1 247 -300 261 -125 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   59.4 41.7 27.9 14.2 0.0 0.0 0.0 0.0   Shareholders equity total   170 256 435 134 400 275 195 195   Interest-bearing liabilities   467 85.0 100 160 197 0.0 0.0 0.0   Balance sheet total (assets)   1,360 1,064 1,010 621 824 382 195 195   Net Debt   400 35.7 28.6 78.1 -57.5 -1.7 -195 -195     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   101 357 491 -79.3 511 -91.6 0.0 0.0   Gross profit growth   117.1% 252.6% 37.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,360 1,064 1,010 621 824 382 195 195   Balance sheet change%   -16.2% -21.8% -5.1% -38.5% 32.7% -53.7% -49.0% 0.0%   Added value   -113.8 111.7 262.3 -270.2 292.2 -114.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4 -35 -27 -27 -28 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 -1.0 1.0 -1.0 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 (%)   -134.5% 26.3% 50.6% 357.8% 54.5% 124.7% 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 %   -9.1% 7.8% 24.0% -34.8% 38.6% -18.5% 0.0% 0.0%   ROI %   -15.8% 19.2% 56.5% -67.7% 62.2% -25.6% 0.0% 0.0%   ROE %   -55.7% 40.4% 51.9% -105.7% 99.5% -37.1% 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 %   12.5% 24.0% 43.1% 21.6% 48.5% 72.0% 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, %   -351.9% 32.0% 10.9% -28.9% -19.6% 1.5% 0.0% 0.0%   Gearing %   275.5% 33.3% 23.0% 119.0% 49.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 0.7% 1.5% 12.6% 10.0% 13.9% 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   0.1 0.1 0.1 0.2 1.4 3.4 0.0 0.0   Current Ratio   1.1 1.3 1.7 1.2 1.9 3.4 0.0 0.0   Cash and cash equivalent   66.9 49.3 71.4 81.6 254.3 1.7 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   74.2 213.9 412.0 110.5 384.9 259.8 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   -57 56 131 -135 146 -114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -57 56 131 -135 146 -114 0 0   EBIT / employee   -68 47 124 -142 139 -114 0 0   Net earnings / employee   -65 43 90 -150 133 -125 0 0