Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Faxe-Orup El-Installation 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% 1.5% 2.0%   Bankruptcy risk   1.4% 1.6% 2.7% 2.4% 2.4% 3.5% 13.5% 10.4%   Credit score (0-100)   79 76 60 62 63 52 17 24   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   14.5 4.1 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   3,508 3,166 2,668 2,451 2,366 2,408 0.0 0.0   EBITDA   592 276 174 156 -97.4 210 0.0 0.0   EBIT   505 344 146 367 -58.6 -355 0.0 0.0   Pre-tax profit (PTP)   308.5 111.0 -102.2 119.7 -249.7 -224.2 0.0 0.0   Net earnings   565.4 111.0 -102.2 119.7 -249.7 -224.2 0.0 0.0   Pre-tax profit without non-rec. items   309 111 -102 120 -250 -224 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   5,075 5,365 5,761 5,972 6,044 1,981 0.0 0.0   Shareholders equity total   1,371 1,482 1,379 1,499 1,249 1,025 825 825   Interest-bearing liabilities   5,263 5,766 5,119 5,084 5,909 2,484 0.0 0.0   Balance sheet total (assets)   7,634 8,388 8,073 8,694 8,465 4,589 825 825   Net Debt   5,251 5,524 5,118 4,843 5,909 2,483 -825 -825     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   3,508 3,166 2,668 2,451 2,366 2,408 0.0 0.0   Gross profit growth   27.6% -9.7% -15.7% -8.2% -3.4% 1.7% -100.0% 0.0%   Employees   0 7 7 7 6 6 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -14.3% 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)   7,634 8,388 8,073 8,694 8,465 4,589 825 825   Balance sheet change%   4.7% 9.9% -3.8% 7.7% -2.6% -45.8% -82.0% 0.0%   Added value   591.7 422.1 216.6 425.6 0.2 -292.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -134 213 325 152 10 -4,126 -1,981 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 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 (%)   14.4% 10.9% 5.5% 15.0% -2.5% -14.8% 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 %   6.9% 4.3% 1.8% 4.7% -0.4% 2.0% 0.0% 0.0%   ROI %   8.3% 5.0% 2.1% 5.7% -0.5% 2.4% 0.0% 0.0%   ROE %   52.0% 7.8% -7.1% 8.3% -18.2% -19.7% 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 %   18.0% 17.7% 17.1% 17.2% 14.8% 22.3% 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, %   887.4% 1,998.9% 2,942.9% 3,112.8% -6,064.9% 1,184.4% 0.0% 0.0%   Gearing %   384.0% 389.2% 371.1% 339.1% 472.9% 242.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 4.2% 4.6% 5.3% 3.8% 8.4% 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   0.5 0.6 0.3 0.8 0.5 0.7 0.0 0.0   Current Ratio   1.1 1.1 0.8 1.3 1.1 1.5 0.0 0.0   Cash and cash equivalent   12.9 242.2 1.4 240.6 0.1 1.1 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   124.2 183.4 -519.4 699.4 210.3 848.4 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 2018/12 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   0 60 31 61 0 -49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 39 25 22 -16 35 0 0   EBIT / employee   0 49 21 52 -10 -59 0 0   Net earnings / employee   0 16 -15 17 -42 -37 0 0