Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fishmaster 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8%   Bankruptcy risk   0.0% 0.0% 6.9% 4.1% 3.9% 8.7% 11.0% 11.0%   Credit score (0-100)   0 0 35 47 50 27 22 22   Credit rating   N/A N/A BBB BBB BBB BB 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 N/A 2019 N/A 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   0.0 0.0 699 728 647 1,355 0.0 0.0   EBITDA   0.0 0.0 489 427 151 316 0.0 0.0   EBIT   0.0 0.0 381 358 86.3 26.9 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 379.3 350.1 79.4 23.8 0.0 0.0   Net earnings   0.0 0.0 295.0 274.0 62.3 19.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 379 350 79.4 23.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 39.9 383 318 1,203 0.0 0.0   Shareholders equity total   0.0 0.0 335 609 671 690 650 650   Interest-bearing liabilities   0.0 0.0 134 152 28.3 391 0.0 0.0   Balance sheet total (assets)   0.0 0.0 711 918 1,105 2,658 650 650   Net Debt   0.0 0.0 -335 28.9 -160 362 -650 -650     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 699 728 647 1,355 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 4.2% -11.1% 109.3% -100.0% 0.0%   Employees   0 0 1 1 1 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 200.0% -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)   0 0 711 918 1,105 2,658 650 650   Balance sheet change%   0.0% 0.0% 0.0% 29.1% 20.5% 140.4% -75.5% 0.0%   Added value   0.0 0.0 489.3 427.4 155.7 316.1 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 -68 274 -130 596 -1,203 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 54.5% 49.1% 13.3% 2.0% 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 %   0.0% 0.0% 53.6% 44.0% 8.5% 1.6% 0.0% 0.0%   ROI %   0.0% 0.0% 81.4% 57.7% 11.6% 3.4% 0.0% 0.0%   ROE %   0.0% 0.0% 88.1% 58.0% 9.7% 2.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 47.1% 66.4% 60.7% 26.0% 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, %   0.0% 0.0% -68.4% 6.8% -105.8% 114.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 39.9% 25.0% 4.2% 56.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.9% 5.5% 7.8% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.5 0.6 0.6 0.3 0.0 0.0   Current Ratio   0.0 0.0 1.8 1.8 1.9 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 468.3 123.0 188.5 28.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 295.0 236.6 368.0 -494.6 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 N/A 2019 N/A 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   0 0 489 427 156 105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 489 427 151 105 0 0   EBIT / employee   0 0 381 358 86 9 0 0   Net earnings / employee   0 0 295 274 62 6 0 0