Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FAIRE DU BIEN 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  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9%   Bankruptcy risk   0.0% 14.3% 11.5% 20.7% 21.6% 15.3% 20.4% 18.1%   Credit score (0-100)   0 16 22 5 4 12 4 8   Credit rating   N/A BB BB B B BB B B   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)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 67 63 0 0 0 0 0   Gross profit   0.0 -3.7 22.5 -6.2 -4.0 -2.1 0.0 0.0   EBITDA   0.0 -3.7 22.5 -6.2 -4.0 -2.1 0.0 0.0   EBIT   0.0 -3.7 22.5 -6.2 -4.0 -2.1 0.0 0.0   Pre-tax profit (PTP)   0.0 -3.7 22.5 -6.2 -4.0 -2.1 0.0 0.0   Net earnings   0.0 -3.7 22.5 -6.2 -4.0 -2.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -3.7 22.5 -6.2 -4.0 -2.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 58.3 80.8 74.6 70.5 68.4 -2.1 -2.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 2.1 2.1   Balance sheet total (assets)   0.0 60.4 81.9 76.8 70.3 68.1 0.0 0.0   Net Debt   0.0 -28.9 -50.4 -45.2 -38.8 -36.6 2.1 2.1     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 67 63 0 0 0 0 0   Net sales growth   0.0% 0.0% -6.3% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 -3.7 22.5 -6.2 -4.0 -2.1 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 35.4% 48.2% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 60 82 77 70 68 0 0   Balance sheet change%   0.0% 0.0% 35.6% -6.3% -8.4% -3.1% -100.0% 0.0%   Added value   0.0 -3.7 22.5 -6.2 -4.0 -2.1 0.0 0.0   Added value %   0.0% -5.5% 36.0% 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 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% -5.5% 36.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% -5.5% 36.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% -5.5% 36.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -5.5% 36.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -5.5% 36.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% -6.1% 31.6% -7.9% -5.5% -3.0% 0.0% 0.0%   ROI %   0.0% -6.3% 32.3% -8.0% -5.6% -3.0% 0.0% 0.0%   ROE %   0.0% -6.3% 32.3% -8.0% -5.6% -3.0% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 96.5% 98.6% 97.1% 99.7% 99.5% -100.0% -100.0%   Relative indebtedness %   0.0% 3.2% 1.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -40.1% -78.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 781.9% -224.1% 725.5% 962.6% 1,752.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 13.7 43.9 20.7 -183.0 -116.6 0.0 0.0   Current Ratio   0.0 28.6 71.4 35.0 -331.7 -217.0 0.0 0.0   Cash and cash equivalent   0.0 28.9 50.4 45.2 38.8 36.6 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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% 90.5% 131.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 58.3 80.8 74.6 70.5 68.4 -1.0 -1.0   Net working capital %   0.0% 87.3% 129.2% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0