Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FISH IN WEST 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% 3.7% 3.7%   Bankruptcy risk   16.9% 10.9% 16.2% 4.8% 5.0% 4.1% 18.2% 18.0%   Credit score (0-100)   11 23 11 44 43 48 8 8   Credit rating   BB BB 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 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   -13.3 388 52.4 122 287 282 0.0 0.0   EBITDA   -13.3 140 -171 122 287 282 0.0 0.0   EBIT   -13.3 140 -171 119 237 201 0.0 0.0   Pre-tax profit (PTP)   -36.1 126.9 -195.7 96.1 214.4 181.4 0.0 0.0   Net earnings   -36.1 126.9 -195.7 96.8 213.7 181.4 0.0 0.0   Pre-tax profit without non-rec. items   -36.1 127 -196 96.1 214 181 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 0.0 194 352 271 0.0 0.0   Shareholders equity total   -1,780 -1,653 -1,849 -1,752 -1,538 -1,357 -1,482 -1,482   Interest-bearing liabilities   1,781 1,785 1,866 2,148 2,170 2,192 1,482 1,482   Balance sheet total (assets)   26.3 148 29.9 409 645 848 0.0 0.0   Net Debt   1,755 1,759 1,839 1,982 1,932 1,615 1,482 1,482     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   -13.3 388 52.4 122 287 282 0.0 0.0   Gross profit growth   0.0% 0.0% -86.5% 133.2% 134.8% -1.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   26 148 30 409 645 848 0 0   Balance sheet change%   -5.7% 463.4% -79.8% 1,270.6% 57.4% 31.5% -100.0% 0.0%   Added value   -13.3 140.4 -171.5 122.3 240.5 281.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 190 108 -162 -271 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 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 (%)   100.0% 36.2% -327.0% 97.3% 82.7% 71.3% 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 %   -0.7% 8.3% -9.3% 5.9% 10.9% 9.2% 0.0% 0.0%   ROI %   -0.8% 8.4% -9.4% 5.9% 11.0% 9.2% 0.0% 0.0%   ROE %   -133.3% 145.8% -220.2% 44.1% 40.5% 24.3% 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 %   -98.5% -91.8% -98.4% -81.1% -70.5% -61.5% -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, %   -13,191.4% 1,252.9% -1,072.8% 1,621.6% 673.1% 572.9% 0.0% 0.0%   Gearing %   -100.0% -108.0% -100.9% -122.6% -141.1% -161.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.3% 1.3% 1.1% 1.1% 0.9% 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   0.0 0.1 0.0 0.1 0.1 0.3 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.1 0.1 0.3 0.0 0.0   Cash and cash equivalent   26.3 26.3 26.3 166.0 238.3 577.0 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   -1,806.3 -1,679.4 -1,875.1 -1,971.8 -1,916.3 -1,653.9 -740.9 -740.9   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   -13 140 -171 122 241 282 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -13 140 -171 122 287 282 0 0   EBIT / employee   -13 140 -171 119 237 201 0 0   Net earnings / employee   -36 127 -196 97 214 181 0 0