Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FISCHER DANMARK 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   1.1% 1.0% 1.0% 1.2% 1.0% 1.1% 4.5% 4.1%   Credit score (0-100)   85 87 86 81 86 82 46 49   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   785.1 1,232.2 1,398.7 791.8 1,641.9 999.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   19,819 23,734 28,114 33,470 34,924 29,987 0.0 0.0   EBITDA   5,391 7,524 7,064 9,865 9,453 7,324 0.0 0.0   EBIT   4,273 6,009 5,440 8,201 7,876 5,947 0.0 0.0   Pre-tax profit (PTP)   4,455.3 5,800.4 5,297.1 8,134.3 7,746.2 5,465.0 0.0 0.0   Net earnings   3,455.8 4,497.0 4,110.3 6,326.7 6,026.3 4,241.2 0.0 0.0   Pre-tax profit without non-rec. items   4,455 5,800 5,297 8,134 7,746 5,465 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   15,512 16,323 16,363 16,156 15,755 17,737 0.0 0.0   Shareholders equity total   15,798 17,295 18,406 21,732 21,759 20,000 15,500 15,500   Interest-bearing liabilities   13,406 10,762 10,826 10,562 12,185 13,086 0.0 0.0   Balance sheet total (assets)   37,344 37,410 42,110 52,169 46,707 44,558 15,500 15,500   Net Debt   5,986 10,757 10,810 10,556 12,180 13,082 -14,178 -14,178     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   19,819 23,734 28,114 33,470 34,924 29,987 0.0 0.0   Gross profit growth   7.3% 19.8% 18.5% 19.1% 4.3% -14.1% -100.0% 0.0%   Employees   31 33 36 39 41 36 0 0   Employee growth %   3.3% 6.5% 9.1% 8.3% 5.1% -12.2% -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)   37,344 37,410 42,110 52,169 46,707 44,558 15,500 15,500   Balance sheet change%   -0.4% 0.2% 12.6% 23.9% -10.5% -4.6% -65.2% 0.0%   Added value   5,391.1 7,524.3 7,063.8 9,865.1 9,540.2 7,324.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12,783 95 -1,844 -1,743 -1,660 497 -17,737 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   21.6% 25.3% 19.3% 24.5% 22.6% 19.8% 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 %   13.0% 17.0% 14.7% 18.4% 16.8% 13.9% 0.0% 0.0%   ROI %   15.4% 21.2% 18.7% 25.2% 22.4% 17.0% 0.0% 0.0%   ROE %   22.2% 27.2% 23.0% 31.5% 27.7% 20.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   42.3% 46.2% 43.7% 41.7% 46.6% 44.9% 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, %   111.0% 143.0% 153.0% 107.0% 128.9% 178.6% 0.0% 0.0%   Gearing %   84.9% 62.2% 58.8% 48.6% 56.0% 65.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 4.7% 5.0% 5.2% 4.9% 6.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.7 1.9 2.0 1.9 2.4 2.0 0.0 0.0   Current Ratio   1.8 2.0 2.0 1.9 2.5 2.1 0.0 0.0   Cash and cash equivalent   7,419.9 5.5 15.7 6.2 4.4 4.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   9,607.7 9,792.7 12,557.2 16,777.3 17,499.1 13,117.9 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   174 228 196 253 233 203 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   174 228 196 253 231 203 0 0   EBIT / employee   138 182 151 210 192 165 0 0   Net earnings / employee   111 136 114 162 147 118 0 0