Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fog El & Alarm 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 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   5.3% 9.5% 6.1% 7.8% 9.7% 14.0% 12.6% 12.6%   Credit score (0-100)   44 27 38 30 25 15 19 19   Credit rating   BBB BB BBB BB BB 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 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   1,410 1,362 2,015 2,081 2,224 2,288 0.0 0.0   EBITDA   545 578 1,053 920 450 -699 0.0 0.0   EBIT   250 232 569 609 226 -846 0.0 0.0   Pre-tax profit (PTP)   -6.7 26.9 408.3 469.4 8.1 -1,203.5 0.0 0.0   Net earnings   -34.4 2.4 280.1 328.7 -41.3 -938.9 0.0 0.0   Pre-tax profit without non-rec. items   -6.7 26.9 408 469 8.1 -1,204 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   442 466 520 306 282 195 0.0 0.0   Shareholders equity total   72.6 295 575 904 862 65.8 -434 -434   Interest-bearing liabilities   3,173 2,533 450 2,872 3,251 3,562 700 700   Balance sheet total (assets)   5,990 6,177 6,387 10,134 7,717 8,315 266 266   Net Debt   3,173 2,533 0.1 2,872 3,251 3,562 700 700     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   1,410 1,362 2,015 2,081 2,224 2,288 0.0 0.0   Gross profit growth   -82.1% -3.4% 47.9% 3.3% 6.9% 2.9% -100.0% 0.0%   Employees   18 16 18 18 17 15 0 0   Employee growth %   12.5% -11.1% 12.5% 0.0% -5.6% -11.8% -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)   5,990 6,177 6,387 10,134 7,717 8,315 266 266   Balance sheet change%   4.0% 3.1% 3.4% 58.7% -23.9% 7.7% -96.8% 0.0%   Added value   545.0 578.3 1,053.0 919.5 536.7 -698.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -53 -522 -35 -717 -358 -345 -195 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 (%)   17.7% 17.1% 28.2% 29.3% 10.2% -37.0% 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 %   2.4% 2.7% 9.1% 7.5% 2.6% -10.5% 0.0% 0.0%   ROI %   4.2% 4.7% 24.4% 22.2% 5.2% -19.7% 0.0% 0.0%   ROE %   -38.3% 1.3% 64.4% 44.5% -4.7% -202.3% 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 %   12.0% 5.0% 9.0% 8.9% 11.2% 0.8% -62.0% -62.0%   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, %   582.2% 437.9% 0.0% 312.4% 722.7% -509.9% 0.0% 0.0%   Gearing %   4,368.4% 858.6% 78.2% 317.8% 376.9% 5,410.4% -161.2% -161.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 4.9% 10.8% 8.9% 7.2% 10.6% 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   0.8 0.9 0.9 1.0 1.2 1.0 0.0 0.0   Current Ratio   0.8 0.8 1.0 1.1 1.3 1.1 0.0 0.0   Cash and cash equivalent   0.4 0.8 449.9 0.0 0.0 0.0 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   -914.4 -803.4 -69.8 672.9 1,539.6 627.2 -350.0 -350.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 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   30 36 59 51 32 -47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 36 59 51 26 -47 0 0   EBIT / employee   14 15 32 34 13 -56 0 0   Net earnings / employee   -2 0 16 18 -2 -63 0 0