Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FedEx Express Danmark ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   7.1% 28.8% 23.4% 23.4% 0.6% 0.5% 3.9% 3.8%   Credit score (0-100)   35 3 4 3 96 99 50 51   Credit rating   BBB B B B AA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 12.0 32.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   634 579 513 493 392 596 596 596   Gross profit   150 579 513 493 128 202 0.0 0.0   EBITDA   150 579 513 493 20.0 27.7 0.0 0.0   EBIT   150 579 513 493 18.5 17.1 0.0 0.0   Pre-tax profit (PTP)   -16.0 0.0 0.0 0.0 18.7 15.3 0.0 0.0   Net earnings   -16.0 0.0 0.0 0.0 9.4 9.7 0.0 0.0   Pre-tax profit without non-rec. items   150 579 513 493 18.7 15.3 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 2.3 26.7 0.0 0.0   Shareholders equity total   36.0 56.8 52.9 75.9 85.2 270 268 268   Interest-bearing liabilities   0.0 0.0 0.0 0.0 11.4 4.6 0.0 0.0   Balance sheet total (assets)   189 0.0 0.0 0.0 159 390 268 268   Net Debt   0.0 0.0 0.0 0.0 -1.1 -2.1 -216 -216     See the entire balance sheet 1.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   634 579 513 493 392 596 596 596   Net sales growth   10.3% -8.7% -11.4% -3.9% -20.4% 51.9% 0.0% 0.0%   Gross profit   150 579 513 493 128 202 0.0 0.0   Gross profit growth   65.7% 285.6% -11.4% -3.9% -73.9% 57.7% -100.0% 0.0%   Employees   0 0 0 0 206 315 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 52.9% -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)   189 0 0 0 159 390 268 268   Balance sheet change%   65.7% -100.0% 0.0% 0.0% 0.0% 145.1% -31.3% 0.0%   Added value   150.2 579.1 512.8 492.9 18.5 27.7 0.0 0.0   Added value %   23.7% 100.0% 100.0% 100.0% 4.7% 4.6% 0.0% 0.0%   Investments   -5 0 0 0 1 66 -27 0   Net sales trend   1.0 -1.0 -2.0 -3.0 -4.0 1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A EBITDA %   23.7% 100.0% 100.0% 100.0% 5.1% 4.6% 0.0% 0.0%   EBIT %   23.7% 100.0% 100.0% 100.0% 4.7% 2.9% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 14.4% 8.4% 0.0% 0.0%   Net Earnings %   -2.5% 0.0% 0.0% 0.0% 2.4% 1.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -2.5% 0.0% 0.0% 0.0% 2.8% 3.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   23.7% 100.0% 100.0% 100.0% 4.8% 2.6% 0.0% 0.0%   ROA %   99.4% 614.4% 0.0% 0.0% 11.9% 7.2% 0.0% 0.0%   ROI %   122.7% 614.4% 0.0% 0.0% 19.1% 10.7% 0.0% 0.0%   ROE %   -57.1% 0.0% 0.0% 0.0% 5.8% 5.4% 0.0% 0.0%   1.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 52.7% 69.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 18.8% 20.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 15.7% 19.1% -36.3% -36.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -5.5% -7.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 13.4% 1.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 3.8% 57.8% 0.0% 0.0%   1.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 2.2 2.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.2 2.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 12.5 6.7 0.0 0.0   1.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 59.0 103.4 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 280.4 333.7 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 39.2% 51.7% 36.3% 36.3%   Net working capital   0.0 0.0 0.0 0.0 82.4 187.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 21.0% 31.5% 0.0% 0.0%   1.0 Employee efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 2 2 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