Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

F&H Services 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  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% 5.0% 5.0%   Bankruptcy risk   25.0% 10.0% 11.2% 8.9% 8.0% 13.1% 11.8% 11.8%   Credit score (0-100)   3 26 21 26 30 17 20 20   Credit rating   B BB BB BB BB BB 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   428 0 0 0 0 0 0 0   Gross profit   190 153 280 286 1,536 0.0 0.0 0.0   EBITDA   190 152 168 110 189 0.0 0.0 0.0   EBIT   190 152 168 110 189 0.0 0.0 0.0   Pre-tax profit (PTP)   185.1 149.5 164.8 110.2 188.6 0.0 0.0 0.0   Net earnings   172.1 111.4 127.1 80.9 146.7 0.0 0.0 0.0   Pre-tax profit without non-rec. items   185 150 165 110 189 0.0 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   41.0 154 281 362 508 508 468 468   Interest-bearing liabilities   0.0 9.0 45.8 0.0 47.4 47.4 0.0 0.0   Balance sheet total (assets)   242 293 544 504 1,588 1,588 468 468   Net Debt   -94.9 -52.2 4.1 -75.2 17.3 17.3 -468 -468     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   428 0 0 0 0 0 0 0   Net sales growth   841.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   190 153 280 286 1,536 0.0 0.0 0.0   Gross profit growth   0.0% -19.3% 83.0% 2.2% 436.4% -100.0% 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)   242 293 544 504 1,588 1,588 468 468   Balance sheet change%   538.2% 20.8% 86.0% -7.5% 215.4% 0.0% -70.5% 0.0%   Added value   189.9 151.8 167.6 110.4 188.6 0.0 0.0 0.0   Added value %   44.3% 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   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 0.0 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 %   44.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   44.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 99.1% 59.8% 38.5% 12.3% 0.0% 0.0% 0.0%   Net Earnings %   40.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   40.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   43.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   92.3% 56.8% 40.1% 21.1% 18.0% 0.0% 0.0% 0.0%   ROI %   927.4% 149.2% 68.5% 32.1% 41.1% 0.0% 0.0% 0.0%   ROE %   436.1% 114.5% 58.5% 25.2% 33.7% 0.0% 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 %   16.9% 52.5% 51.6% 71.8% 32.0% 32.0% 100.0% 100.0%   Relative indebtedness %   47.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   24.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -50.0% -34.4% 2.4% -68.1% 9.2% 0.0% 0.0% 0.0%   Gearing %   0.0% 5.8% 16.3% 0.0% 9.3% 9.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 51.9% 10.0% 0.8% 0.0% 0.0% 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   1.1 2.2 2.5 3.6 1.5 1.5 0.0 0.0   Current Ratio   1.1 2.2 2.5 3.6 1.5 1.5 0.0 0.0   Cash and cash equivalent   94.9 61.2 41.7 75.2 30.2 30.2 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)   115.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   3.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   53.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   29.0 150.3 326.6 361.7 508.4 508.4 0.0 0.0   Net working capital %   6.8% 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 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