Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FuelSupply ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.6% 1.2% 0.9% 0.8% 0.7% 4.4% 8.6% 8.4%   Credit score (0-100)   77 83 91 93 96 46 28 28   Credit rating   A A A AA AA BBB BB BB   Credit limit (kDKK)   30.5 714.9 6,836.0 11,798.2 10,199.3 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 154,668 0 0 0 0 0 0   Gross profit   13,641 30,060 66,502 70,014 39,448 17,882 0.0 0.0   EBITDA   5,288 28,377 63,936 69,175 35,523 15,337 0.0 0.0   EBIT   5,288 12,314 47,873 53,144 19,520 7,296 0.0 0.0   Pre-tax profit (PTP)   2,722.7 8,346.4 44,055.5 52,446.2 24,849.5 7,764.4 0.0 0.0   Net earnings   2,117.0 5,964.0 34,499.6 40,055.9 19,362.6 4,544.5 0.0 0.0   Pre-tax profit without non-rec. items   2,723 8,346 44,055 52,446 24,849 7,764 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   156 93.6 31.2 0.0 40.8 0.0 0.0 0.0   Shareholders equity total   2,167 8,131 42,631 82,686 72,049 11,594 11,544 11,544   Interest-bearing liabilities   80,000 141 242 122 0.0 0.0 0.0 0.0   Balance sheet total (assets)   103,332 97,142 95,310 112,159 87,585 16,971 11,544 11,544   Net Debt   67,264 -24,316 -34,086 -39,580 -44,993 -11,574 -11,544 -11,544     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 154,668 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   13,641 30,060 66,502 70,014 39,448 17,882 0.0 0.0   Gross profit growth   0.0% 120.4% 121.2% 5.3% -43.7% -54.7% -100.0% 0.0%   Employees   0 4 4 4 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -25.0% -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)   103,332 97,142 95,310 112,159 87,585 16,971 11,544 11,544   Balance sheet change%   0.0% -6.0% -1.9% 17.7% -21.9% -80.6% -32.0% 0.0%   Added value   5,288.1 28,377.5 63,935.5 69,175.4 35,550.8 15,336.9 0.0 0.0   Added value %   0.0% 18.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   72,156 -32,126 -32,125 -32,062 -31,963 -16,082 0 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   0.0% 18.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 8.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   38.8% 41.0% 72.0% 75.9% 49.5% 40.8% 0.0% 0.0%   Net Earnings %   0.0% 3.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 14.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 5.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   5.1% 12.3% 50.6% 52.5% 25.7% 17.2% 0.0% 0.0%   ROI %   6.4% 15.1% 67.1% 73.7% 33.1% 21.5% 0.0% 0.0%   ROE %   97.7% 115.8% 135.9% 63.9% 25.0% 10.9% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   2.1% 8.4% 44.7% 73.7% 81.3% 65.4% 100.0% 100.0%   Relative indebtedness %   0.0% 57.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 41.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,272.0% -85.7% -53.3% -57.2% -126.7% -75.5% 0.0% 0.0%   Gearing %   3,691.8% 1.7% 0.6% 0.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 9.9% 2,416.1% 1,095.8% 1,275.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.5 2.4 1.8 3.0 5.1 3.2 0.0 0.0   Current Ratio   1.5 2.4 1.8 3.0 5.1 3.2 0.0 0.0   Cash and cash equivalent   12,736.0 24,457.1 34,328.4 39,701.4 44,993.1 11,573.6 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 29.3 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 26.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   10,616.7 23,991.0 13,970.1 56,654.9 59,083.3 11,593.6 0.0 0.0   Net working capital %   0.0% 15.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 38,667 0 0 0 0 0 0   Added value / employee   0 7,094 15,984 17,294 8,888 5,112 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 7,094 15,984 17,294 8,881 5,112 0 0   EBIT / employee   0 3,078 11,968 13,286 4,880 2,432 0 0   Net earnings / employee   0 1,491 8,625 10,014 4,841 1,515 0 0