Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FLOWTREND EUROPE 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% 1.3% 1.3%   Bankruptcy risk   13.0% 6.5% 5.3% 3.4% 3.3% 2.4% 9.7% 9.7%   Credit score (0-100)   19 38 42 52 54 62 25 25   Credit rating   BB 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 2018/12 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   1,746 2,368 2,709 2,800 2,621 3,761 0.0 0.0   EBITDA   -74.3 157 496 409 194 1,024 0.0 0.0   EBIT   -74.3 157 496 409 194 1,024 0.0 0.0   Pre-tax profit (PTP)   -104.1 126.8 449.6 348.9 146.9 1,017.6 0.0 0.0   Net earnings   -104.1 188.8 348.6 270.7 110.0 786.9 0.0 0.0   Pre-tax profit without non-rec. items   -104 127 450 349 147 1,018 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   111 300 648 919 1,029 1,816 1,731 1,731   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 325 0.0 0.0   Balance sheet total (assets)   2,849 2,943 2,467 2,514 2,179 2,593 1,731 1,731   Net Debt   -962 -1,267 -664 -644 -429 -727 -1,731 -1,731     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   1,746 2,368 2,709 2,800 2,621 3,761 0.0 0.0   Gross profit growth   -5.0% 35.6% 14.4% 3.4% -6.4% 43.5% -100.0% 0.0%   Employees   2 2 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 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)   2,849 2,943 2,467 2,514 2,179 2,593 1,731 1,731   Balance sheet change%   62.1% 3.3% -16.2% 1.9% -13.3% 19.0% -33.3% 0.0%   Added value   -74.3 156.9 496.1 409.0 194.0 1,023.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 5.0 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 (%)   -4.3% 6.6% 18.3% 14.6% 7.4% 27.2% 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 %   -2.9% 5.4% 18.3% 16.4% 8.3% 42.9% 0.0% 0.0%   ROI %   -134.0% 76.5% 104.7% 52.2% 19.9% 64.6% 0.0% 0.0%   ROE %   -11.1% 92.0% 73.6% 34.5% 11.3% 55.3% 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 %   3.9% 10.2% 26.3% 36.6% 49.0% 70.6% 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, %   1,295.4% -807.6% -133.9% -157.5% -221.3% -71.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 17.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 4.0% 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   0.7 0.8 0.9 0.9 1.1 2.3 0.0 0.0   Current Ratio   1.0 1.1 1.4 1.6 1.9 3.3 0.0 0.0   Cash and cash equivalent   962.0 1,267.1 664.1 644.2 429.4 1,052.1 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   110.8 348.7 739.8 919.0 1,028.9 1,815.8 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   -37 78 248 136 65 341 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -37 78 248 136 65 341 0 0   EBIT / employee   -37 78 248 136 65 341 0 0   Net earnings / employee   -52 94 174 90 37 262 0 0