Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FairSSL 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   5.9% 4.8% 12.7% 6.1% 6.8% 5.4% 17.6% 17.6%   Credit score (0-100)   41 46 18 37 35 41 9 9   Credit rating   BBB BBB BB BBB BBB BBB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   31.7 254 -189 819 508 1,433 0.0 0.0   EBITDA   15.3 209 -212 804 496 1,433 0.0 0.0   EBIT   -13.2 181 -218 802 460 1,427 0.0 0.0   Pre-tax profit (PTP)   6.8 130.9 -258.8 808.1 426.0 1,403.5 0.0 0.0   Net earnings   7.8 101.7 -201.9 630.3 332.2 1,094.5 0.0 0.0   Pre-tax profit without non-rec. items   6.8 131 -259 808 426 1,403 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,010 1,114 912 1,542 1,449 2,143 43.3 43.3   Interest-bearing liabilities   30.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0   Balance sheet total (assets)   2,530 2,523 1,936 2,803 2,881 3,768 43.3 43.3   Net Debt   -603 -1,007 -553 -957 -764 -2,049 -43.3 -43.3     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   31.7 254 -189 819 508 1,433 0.0 0.0   Gross profit growth   -94.9% 701.1% 0.0% 0.0% -38.0% 182.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -66.7% 0.0% 0.0% 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)   2,530 2,523 1,936 2,803 2,881 3,768 43 43   Balance sheet change%   -0.6% -0.3% -23.3% 44.8% 2.8% 30.8% -98.8% 0.0%   Added value   15.3 209.4 -212.5 804.5 462.1 1,433.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -30 -29 -6 -2 -37 -6 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 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -41.7% 71.2% 115.7% 97.9% 90.5% 99.6% 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 %   0.4% 8.7% -9.0% 36.0% 16.9% 44.0% 0.0% 0.0%   ROI %   0.6% 13.4% -12.3% 45.9% 22.3% 58.4% 0.0% 0.0%   ROE %   0.8% 9.6% -19.9% 51.4% 22.2% 60.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   39.9% 44.1% 47.1% 55.0% 50.3% 56.9% 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, %   -3,930.6% -480.6% 260.2% -119.0% -154.0% -142.9% 0.0% 0.0%   Gearing %   3.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 595.2% 0.0% 0.0% 89,283.3% 48,876.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.6 3.1 5.0 5.8 5.6 6.5 0.0 0.0   Current Ratio   2.6 3.1 5.0 5.8 5.6 6.5 0.0 0.0   Cash and cash equivalent   632.7 1,006.5 552.8 957.5 764.4 2,048.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,550.2 1,710.6 1,551.3 2,317.2 2,369.6 3,185.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   15 209 -212 804 462 1,433 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 209 -212 804 496 1,433 0 0   EBIT / employee   -13 181 -218 802 460 1,427 0 0   Net earnings / employee   8 102 -202 630 332 1,095 0 0