Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S FISCHMARKT, HALBERSTADT 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% 0.9% 0.9%   Bankruptcy risk   0.7% 0.6% 2.3% 0.7% 0.6% 1.1% 17.1% 16.9%   Credit score (0-100)   96 97 65 94 96 83 10 10   Credit rating   AA AA BBB AA AA A BB BB   Credit limit (kDKK)   888.5 1,023.6 0.2 1,030.7 1,161.4 428.6 -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   1,398 1,645 1,387 1,238 1,470 1,324 0.0 0.0   EBITDA   1,398 1,645 1,387 1,238 1,470 1,324 0.0 0.0   EBIT   1,398 1,645 1,387 1,238 1,470 1,324 0.0 0.0   Pre-tax profit (PTP)   983.4 1,386.1 -1,072.5 2,033.1 1,231.3 -127.7 0.0 0.0   Net earnings   983.4 1,386.1 -1,072.5 2,033.1 1,231.3 -127.7 0.0 0.0   Pre-tax profit without non-rec. items   983 1,386 -1,073 2,033 1,231 -128 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   20,000 20,000 17,730 18,750 18,750 17,750 0.0 0.0   Shareholders equity total   8,715 9,602 8,529 10,162 11,093 10,366 -1,634 -1,634   Interest-bearing liabilities   11,242 10,311 9,226 8,723 7,896 7,265 1,634 1,634   Balance sheet total (assets)   20,168 20,199 18,005 19,275 19,292 17,967 0.0 0.0   Net Debt   11,120 10,194 9,086 8,261 7,367 7,087 1,634 1,634     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   1,398 1,645 1,387 1,238 1,470 1,324 0.0 0.0   Gross profit growth   -10.1% 17.7% -15.7% -10.8% 18.8% -9.9% -100.0% 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)   20,168 20,199 18,005 19,275 19,292 17,967 0 0   Balance sheet change%   -0.4% 0.2% -10.9% 7.1% 0.1% -6.9% -100.0% 0.0%   Added value   1,397.7 1,645.4 1,387.0 1,237.6 1,470.2 1,324.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -115 0 -2,270 1,020 0 -1,000 -17,750 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   6.8% 8.6% -4.3% 12.1% 7.6% 1.7% 0.0% 0.0%   ROI %   6.9% 8.7% -4.4% 12.3% 7.8% 1.8% 0.0% 0.0%   ROE %   11.6% 15.1% -11.8% 21.8% 11.6% -1.2% 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 %   43.2% 47.5% 47.5% 53.5% 57.5% 57.7% -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, %   795.6% 619.5% 655.1% 667.5% 501.1% 535.1% 0.0% 0.0%   Gearing %   129.0% 107.4% 108.2% 85.8% 71.2% 70.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.3% 2.6% 2.5% 2.9% 6.0% 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   0.1 0.2 0.3 0.6 0.5 0.2 0.0 0.0   Current Ratio   0.1 0.2 0.3 0.4 0.5 0.2 0.0 0.0   Cash and cash equivalent   121.7 116.3 140.0 461.6 529.2 178.1 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   -1,257.3 -1,112.6 -625.6 -666.4 -564.4 -928.6 -817.1 -817.1   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   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