Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FOT Trading 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% 2.9%   Bankruptcy risk   3.6% 5.5% 4.7% 3.3% 3.0% 2.3% 13.5% 10.9%   Credit score (0-100)   54 42 45 53 57 63 17 22   Credit rating   BBB BBB BBB BBB BBB BBB 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   0 0 0 0 0 0 0 0   Gross profit   1,157 1,176 1,235 1,409 1,345 1,531 0.0 0.0   EBITDA   418 200 197 371 260 465 0.0 0.0   EBIT   340 123 120 294 229 465 0.0 0.0   Pre-tax profit (PTP)   268.8 65.0 55.8 243.3 176.6 414.3 0.0 0.0   Net earnings   208.7 49.8 5.1 190.4 130.8 328.7 0.0 0.0   Pre-tax profit without non-rec. items   269 65.0 55.8 243 177 414 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   262 185 108 30.3 0.0 0.0 0.0 0.0   Shareholders equity total   259 308 314 504 635 963 913 913   Interest-bearing liabilities   1,250 1,300 1,321 918 954 1,095 0.0 0.0   Balance sheet total (assets)   2,023 1,932 2,171 2,339 2,096 2,673 913 913   Net Debt   139 571 -49.5 -244 -340 -183 -913 -913     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   1,157 1,176 1,235 1,409 1,345 1,531 0.0 0.0   Gross profit growth   0.0% 1.6% 5.0% 14.1% -4.6% 13.9% -100.0% 0.0%   Employees   3 3 4 4 4 4 0 0   Employee growth %   0.0% 0.0% 33.3% 0.0% 0.0% 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)   2,023 1,932 2,171 2,339 2,096 2,673 913 913   Balance sheet change%   0.0% -4.5% 12.4% 7.7% -10.4% 27.5% -65.8% 0.0%   Added value   417.6 199.9 196.9 371.3 306.8 465.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   185 -155 -155 -155 -61 0 0 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 5.0 5.0 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 (%)   29.4% 10.4% 9.7% 20.9% 17.1% 30.4% 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 %   16.8% 6.2% 5.8% 13.0% 10.7% 21.5% 0.0% 0.0%   ROI %   22.6% 7.9% 7.4% 19.2% 15.8% 28.2% 0.0% 0.0%   ROE %   80.7% 17.5% 1.6% 46.6% 23.0% 41.1% 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 %   12.8% 16.0% 14.4% 21.5% 30.3% 36.0% 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, %   33.4% 285.5% -25.1% -65.7% -130.8% -39.4% 0.0% 0.0%   Gearing %   483.1% 421.4% 421.2% 182.1% 150.3% 113.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.4% 4.5% 4.9% 4.5% 6.5% 9.7% 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 0.8 0.8 1.0 1.2 1.3 0.0 0.0   Current Ratio   1.0 1.1 1.1 1.3 1.4 1.6 0.0 0.0   Cash and cash equivalent   1,110.4 729.1 1,370.1 1,161.3 1,293.9 1,278.0 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   -3.6 117.3 199.7 467.5 628.5 957.2 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   139 67 49 93 77 116 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   139 67 49 93 65 116 0 0   EBIT / employee   113 41 30 73 57 116 0 0   Net earnings / employee   70 17 1 48 33 82 0 0