Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fixnordic A/S 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   4.5% 5.2% 3.1% 11.2% 1.4% 0.9% 4.9% 4.9%   Credit score (0-100)   48 44 56 20 78 88 44 44   Credit rating   BBB BBB BBB BB A A BBB BBB   Credit limit (kDKK)   -0.0 -0.0 0.0 -0.0 61.6 1,492.9 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   2,876 3,769 5,455 4,706 10,810 18,166 0.0 0.0   EBITDA   480 507 1,554 -1,494 5,611 11,552 0.0 0.0   EBIT   479 495 1,539 -1,562 5,373 11,258 0.0 0.0   Pre-tax profit (PTP)   441.2 458.7 1,514.1 -1,621.3 5,244.1 11,162.6 0.0 0.0   Net earnings   342.4 357.6 1,173.8 -1,259.3 4,087.7 8,704.9 0.0 0.0   Pre-tax profit without non-rec. items   441 459 1,514 -1,621 5,244 11,163 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   41.2 29.3 32.3 815 740 867 0.0 0.0   Shareholders equity total   -1,986 -1,628 -254 -1,513 2,574 11,279 10,579 10,579   Interest-bearing liabilities   5,346 4,823 5,533 6,834 10,289 4,017 0.0 0.0   Balance sheet total (assets)   3,907 4,584 8,763 10,531 20,320 25,414 10,579 10,579   Net Debt   5,346 4,823 4,583 6,834 8,901 3,990 -9,484 -9,484     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   2,876 3,769 5,455 4,706 10,810 18,166 0.0 0.0   Gross profit growth   124.8% 31.0% 44.8% -13.7% 129.7% 68.0% -100.0% 0.0%   Employees   3 4 5 11 9 12 0 0   Employee growth %   0.0% 33.3% 25.0% 120.0% -18.2% 33.3% -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)   3,907 4,584 8,763 10,531 20,320 25,414 10,579 10,579   Balance sheet change%   65.7% 17.3% 91.2% 20.2% 93.0% 25.1% -58.4% 0.0%   Added value   480.1 507.0 1,554.4 -1,493.6 5,440.6 11,552.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   40 -24 -12 714 138 477 -867 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 -1.0 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 (%)   16.6% 13.1% 28.2% -33.2% 49.7% 62.0% 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% 8.2% 20.2% -14.8% 33.2% 49.2% 0.0% 0.0%   ROI %   10.3% 9.7% 29.2% -24.1% 52.9% 78.9% 0.0% 0.0%   ROE %   10.9% 8.4% 17.6% -13.1% 62.4% 125.7% 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 %   -33.7% -26.2% -2.8% -12.6% 12.7% 44.4% 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, %   1,113.6% 951.3% 294.8% -457.6% 158.6% 34.5% 0.0% 0.0%   Gearing %   -269.3% -296.2% -2,177.2% -451.6% 399.7% 35.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.7% 0.5% 1.0% 1.5% 1.4% 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   0.3 0.3 0.3 0.3 0.5 0.2 0.0 0.0   Current Ratio   0.7 0.7 1.0 0.8 1.1 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 950.7 0.5 1,387.9 27.2 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   -2,044.2 -1,582.1 -173.2 -1,857.0 1,572.2 9,634.2 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   160 127 311 -136 605 963 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   160 127 311 -136 623 963 0 0   EBIT / employee   160 124 308 -142 597 938 0 0   Net earnings / employee   114 89 235 -114 454 725 0 0