Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FISCHER 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   3.3% 5.3% 0.8% 0.6% 0.5% 0.5% 7.4% 7.4%   Credit score (0-100)   57 43 91 97 99 98 33 33   Credit rating   BBB BBB AA AA AAA AA BB BB   Credit limit (kDKK)   0.0 -0.0 2,535.7 3,111.3 5,124.6 6,144.1 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   16,183 13,516 23,718 23,892 36,442 40,180 0.0 0.0   EBITDA   -5,117 -9,277 2,480 1,743 13,223 13,016 0.0 0.0   EBIT   -5,148 -9,489 2,191 1,430 12,890 12,661 0.0 0.0   Pre-tax profit (PTP)   -6,211.8 -11,302.1 133.6 929.6 12,553.5 10,527.3 0.0 0.0   Net earnings   -6,211.8 -11,302.1 133.6 929.6 12,194.1 10,413.5 0.0 0.0   Pre-tax profit without non-rec. items   -6,212 -11,302 134 930 12,553 10,527 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   12.9 1,551 1,376 1,194 893 741 0.0 0.0   Shareholders equity total   11,910 608 25,742 26,671 38,866 49,279 38,079 38,079   Interest-bearing liabilities   25,305 38,194 18,602 4,968 12,419 39,530 0.0 0.0   Balance sheet total (assets)   42,417 45,292 51,378 36,365 57,083 96,014 38,079 38,079   Net Debt   25,302 38,194 18,602 4,968 12,419 39,530 -38,079 -38,079     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   16,183 13,516 23,718 23,892 36,442 40,180 0.0 0.0   Gross profit growth   18.3% -16.5% 75.5% 0.7% 52.5% 10.3% -100.0% 0.0%   Employees   35 37 37 37 38 39 0 0   Employee growth %   9.4% 5.7% 0.0% 0.0% 2.7% 2.6% -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)   42,417 45,292 51,378 36,365 57,083 96,014 38,079 38,079   Balance sheet change%   -0.8% 6.8% 13.4% -29.2% 57.0% 68.2% -60.3% 0.0%   Added value   -5,116.6 -9,277.0 2,480.0 1,743.3 13,203.5 13,015.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -63 1,326 -464 -495 -634 -507 -741 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 3.0 4.0 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 (%)   -31.8% -70.2% 9.2% 6.0% 35.4% 31.5% 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 %   -11.5% -21.3% 5.0% 3.3% 27.6% 16.5% 0.0% 0.0%   ROI %   -13.0% -24.6% 5.8% 3.8% 31.1% 18.1% 0.0% 0.0%   ROE %   -65.9% -180.6% 1.0% 3.5% 37.2% 23.6% 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 %   28.1% 1.3% 50.1% 73.3% 68.1% 51.3% 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, %   -494.5% -411.7% 750.1% 285.0% 93.9% 303.7% 0.0% 0.0%   Gearing %   212.5% 6,279.1% 72.3% 18.6% 32.0% 80.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 6.2% 8.1% 4.2% 3.9% 8.2% 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 0.3 1.1 1.9 1.2 0.7 0.0 0.0   Current Ratio   1.4 1.0 1.9 3.5 3.0 2.0 0.0 0.0   Cash and cash equivalent   3.0 0.0 0.0 0.0 0.0 0.0 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   11,032.0 -1,826.5 23,482.0 24,593.4 37,088.7 47,476.2 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   -146 -251 67 47 347 334 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -146 -251 67 47 348 334 0 0   EBIT / employee   -147 -256 59 39 339 325 0 0   Net earnings / employee   -177 -305 4 25 321 267 0 0