Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Freshly Nordic 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   3.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5%   Bankruptcy risk   0.0% 16.9% 4.0% 4.2% 14.9% 3.1% 20.1% 16.6%   Credit score (0-100)   0 12 52 50 15 56 5 10   Credit rating   N/A BB BBB BBB BB BBB B 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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 644 2,911 1,955 -25.0 4,148 0.0 0.0   EBITDA   0.0 -90.5 809 616 -1,410 606 0.0 0.0   EBIT   0.0 -94.8 805 611 -1,414 364 0.0 0.0   Pre-tax profit (PTP)   0.0 -118.5 801.7 611.3 -1,419.0 353.3 0.0 0.0   Net earnings   0.0 -93.3 667.5 476.8 -1,122.2 272.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -119 802 611 -1,419 353 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 36.1 31.8 27.4 23.1 530 0.0 0.0   Shareholders equity total   0.0 -151 516 975 -147 126 80.7 80.7   Interest-bearing liabilities   0.0 20.0 403 443 707 669 0.0 0.0   Balance sheet total (assets)   0.0 1,916 3,007 4,628 4,142 12,191 80.7 80.7   Net Debt   0.0 -564 -1,605 -1,387 -682 -4,735 -80.7 -80.7     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 644 2,911 1,955 -25.0 4,148 0.0 0.0   Gross profit growth   0.0% 0.0% 352.0% -32.8% 0.0% 0.0% -100.0% 0.0%   Employees   0 2 0 2 2 19 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 850.0% -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 1,916 3,007 4,628 4,142 12,191 81 81   Balance sheet change%   0.0% 0.0% 57.0% 53.9% -10.5% 194.3% -99.3% 0.0%   Added value   0.0 -90.5 809.2 616.3 -1,409.2 606.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 32 -9 1,632 -9 2,056 -3,963 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% -14.7% 27.7% 31.3% 5,651.9% 8.8% 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 %   0.0% -4.6% 31.9% 16.0% -31.7% 4.4% 0.0% 0.0%   ROI %   0.0% -472.0% 172.1% 52.3% -133.1% 48.7% 0.0% 0.0%   ROE %   0.0% -4.9% 54.9% 64.0% -43.9% 12.8% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% -7.3% 17.2% 21.1% -3.4% 1.0% 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% 623.8% -198.4% -225.0% 48.4% -780.8% 0.0% 0.0%   Gearing %   0.0% -13.2% 78.2% 45.5% -479.9% 532.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 241.5% 3.1% 0.0% 0.8% 1.8% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.9 1.2 0.8 0.6 0.6 0.0 0.0   Current Ratio   0.0 0.9 1.2 0.8 0.6 0.6 0.0 0.0   Cash and cash equivalent   0.0 584.3 2,008.6 1,829.9 1,389.0 5,404.2 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 -206.3 474.3 -695.5 -1,812.0 -5,037.5 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -45 0 308 -705 32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -45 0 308 -705 32 0 0   EBIT / employee   0 -47 0 306 -707 19 0 0   Net earnings / employee   0 -47 0 238 -561 14 0 0