Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FINNSMANN FOOD 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.5%   Bankruptcy risk   4.5% 11.7% 3.8% 9.5% 22.1% 10.7% 20.9% 18.2%   Credit score (0-100)   48 22 52 26 3 22 4 8   Credit rating   BBB BB BBB BB B BB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,395 4,744 5,276 3,103 1,758 43.0 0.0 0.0   EBITDA   892 -737 846 -144 -168 42.3 0.0 0.0   EBIT   512 -1,116 448 -741 -712 -18.6 0.0 0.0   Pre-tax profit (PTP)   337.0 -1,218.0 400.0 -773.0 -739.0 -24.6 0.0 0.0   Net earnings   261.0 -951.0 312.0 -953.0 -813.0 -24.6 0.0 0.0   Pre-tax profit without non-rec. items   337 -1,218 400 -773 -739 -24.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   1,285 513 1,015 687 142 81.7 0.0 0.0   Shareholders equity total   601 280 592 299 -515 -539 -869 -869   Interest-bearing liabilities   1,402 919 1,266 42.0 187 124 869 869   Balance sheet total (assets)   4,781 3,166 3,582 1,884 1,582 609 0.0 0.0   Net Debt   1,364 913 1,264 -201 186 124 869 869     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   5,395 4,744 5,276 3,103 1,758 43.0 0.0 0.0   Gross profit growth   24.1% -12.1% 11.2% -41.2% -43.3% -97.6% -100.0% 0.0%   Employees   15 15 13 9 6 0 0 0   Employee growth %   0.0% 0.0% -13.3% -30.8% -33.3% -100.0% 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)   4,781 3,166 3,582 1,884 1,582 609 0 0   Balance sheet change%   19.6% -33.8% 13.1% -47.4% -16.0% -61.5% -100.0% 0.0%   Added value   892.0 -737.0 846.0 -144.0 -115.0 42.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -278 -1,151 104 -925 -1,089 -121 -82 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   9.5% -23.5% 8.5% -23.9% -40.5% -43.3% 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 %   11.9% -28.0% 13.4% -27.1% -35.8% -1.1% 0.0% 0.0%   ROI %   23.2% -68.4% 29.2% -64.6% -127.1% -3.7% 0.0% 0.0%   ROE %   55.5% -215.9% 71.6% -213.9% -86.4% -2.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   12.6% 8.8% 16.5% 15.9% -24.6% -46.9% -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, %   152.9% -123.9% 149.4% 139.6% -110.7% 293.9% 0.0% 0.0%   Gearing %   233.3% 328.2% 213.9% 14.0% -36.3% -23.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.6% 9.2% 4.7% 4.9% 23.6% 4.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.7 0.7 1.1 0.6 0.7 0.3 0.0 0.0   Current Ratio   0.9 0.9 1.2 0.6 0.7 0.3 0.0 0.0   Cash and cash equivalent   38.0 6.0 2.0 243.0 1.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -386.0 -430.0 419.0 -632.0 -405.0 -708.4 -434.6 -434.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   59 -49 65 -16 -19 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   59 -49 65 -16 -28 0 0 0   EBIT / employee   34 -74 34 -82 -119 0 0 0   Net earnings / employee   17 -63 24 -106 -136 0 0 0