Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FASTPASSCORP 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.3% 3.3%   Bankruptcy risk   0.7% 1.0% 2.8% 4.8% 5.6% 7.3% 13.7% 13.5%   Credit score (0-100)   96 87 59 43 40 32 16 17   Credit rating   AA A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   1,275.4 566.2 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   7,187 6,515 6,623 5,547 8,694 5,617 0.0 0.0   EBITDA   2,982 2,293 2,147 950 5,234 1,849 0.0 0.0   EBIT   1,165 455 38.9 -1,175 3,000 -435 0.0 0.0   Pre-tax profit (PTP)   1,021.3 353.0 -170.8 -2,672.2 -2,355.9 -2,377.8 0.0 0.0   Net earnings   791.9 276.0 -2,255.1 -3,878.0 -2,845.3 -2,377.8 0.0 0.0   Pre-tax profit without non-rec. items   1,021 353 -171 -2,672 -2,356 -2,378 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   16.3 113 86.4 60.2 34.4 0.0 0.0 0.0   Shareholders equity total   11,304 9,937 7,682 5,429 2,771 294 -10,304 -10,304   Interest-bearing liabilities   61.4 976 1,135 2,370 2,921 858 10,568 10,568   Balance sheet total (assets)   15,920 15,421 13,565 18,831 12,586 11,188 264 264   Net Debt   -726 611 565 1,775 2,902 820 10,568 10,568     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   7,187 6,515 6,623 5,547 8,694 5,617 0.0 0.0   Gross profit growth   3.3% -9.3% 1.7% -16.2% 56.7% -35.4% -100.0% 0.0%   Employees   6 5 6 9 9 7 0 0   Employee growth %   20.0% -16.7% 20.0% 50.0% 0.0% -22.2% -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)   15,920 15,421 13,565 18,831 12,586 11,188 264 264   Balance sheet change%   -1.8% -3.1% -12.0% 38.8% -33.2% -11.1% -97.6% 0.0%   Added value   2,981.6 2,293.2 2,146.9 949.8 5,125.4 1,849.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,105 -1,351 -2,037 -1,922 -2,103 -2,460 -7,723 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 -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 (%)   16.2% 7.0% 0.6% -21.2% 34.5% -7.7% 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 %   7.3% 3.1% 0.3% -14.5% -12.3% -9.5% 0.0% 0.0%   ROI %   9.9% 4.3% 0.4% -31.7% -32.2% -65.5% 0.0% 0.0%   ROE %   7.0% 2.6% -25.6% -59.2% -69.4% -155.1% 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 %   71.0% 64.4% 56.6% 28.8% 22.0% 2.6% -97.5% -97.5%   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, %   -24.3% 26.6% 26.3% 186.9% 55.4% 44.3% 0.0% 0.0%   Gearing %   0.5% 9.8% 14.8% 43.7% 105.4% 291.6% -102.6% -102.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   29.2% 24.8% 19.9% 18.0% 16.1% 66.0% 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   1.9 1.4 1.0 0.7 0.2 0.1 0.0 0.0   Current Ratio   1.9 1.4 1.0 0.7 0.2 0.1 0.0 0.0   Cash and cash equivalent   787.1 365.4 569.9 594.7 18.5 38.5 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   3,985.1 2,130.8 83.8 -2,805.6 -7,879.7 -9,453.6 -5,283.8 -5,283.8   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   497 459 358 106 569 264 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   497 459 358 106 582 264 0 0   EBIT / employee   194 91 6 -131 333 -62 0 0   Net earnings / employee   132 55 -376 -431 -316 -340 0 0