Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fender Service 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   10.0% 10.9% 12.5% 9.1% 11.5% 13.8% 20.4% 20.4%   Credit score (0-100)   26 24 19 26 20 15 5 5   Credit rating   BB BB BB BB BB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   507 696 614 954 1,038 1,620 0.0 0.0   EBITDA   343 23.8 28.8 81.6 45.9 -83.8 0.0 0.0   EBIT   337 18.3 28.2 81.0 45.4 -95.3 0.0 0.0   Pre-tax profit (PTP)   331.3 12.8 9.2 72.5 41.6 -96.8 0.0 0.0   Net earnings   255.1 9.4 7.7 56.3 32.4 -75.2 0.0 0.0   Pre-tax profit without non-rec. items   331 12.8 9.2 72.5 41.6 -96.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   38.6 33.1 2.8 2.3 1.7 45.1 0.0 0.0   Shareholders equity total   305 114 122 178 111 35.6 -14.4 -14.4   Interest-bearing liabilities   22.6 9.3 9.8 7.8 0.4 3.1 14.4 14.4   Balance sheet total (assets)   837 646 322 746 258 538 0.0 0.0   Net Debt   -641 -484 -242 -513 -57.5 3.1 14.4 14.4     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   507 696 614 954 1,038 1,620 0.0 0.0   Gross profit growth   0.0% 37.4% -11.7% 55.3% 8.8% 56.1% -100.0% 0.0%   Employees   1 2 2 2 2 3 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% 0.0% 50.0% -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)   837 646 322 746 258 538 0 0   Balance sheet change%   0.0% -22.9% -50.1% 131.6% -65.4% 108.5% -100.0% 0.0%   Added value   342.6 23.8 28.8 81.6 45.9 -83.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   33 -11 -31 -1 -1 32 -45 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   66.5% 2.6% 4.6% 8.5% 4.4% -5.9% 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 %   40.3% 2.6% 5.8% 15.2% 9.0% -23.9% 0.0% 0.0%   ROI %   102.9% 8.7% 22.0% 50.6% 30.4% -126.4% 0.0% 0.0%   ROE %   83.6% 4.5% 6.5% 37.5% 22.4% -102.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   36.5% 17.7% 37.9% 23.9% 43.0% 6.6% -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, %   -187.1% -2,029.8% -838.9% -629.4% -125.2% -3.7% 0.0% 0.0%   Gearing %   7.4% 8.1% 8.0% 4.4% 0.3% 8.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   52.7% 42.5% 200.3% 96.4% 91.0% 102.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.5 1.0 1.3 1.1 0.6 0.6 0.0 0.0   Current Ratio   1.5 1.2 1.6 1.3 1.7 1.0 0.0 0.0   Cash and cash equivalent   663.6 493.1 251.5 521.2 57.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   266.5 81.4 120.7 176.7 109.6 -9.5 -7.2 -7.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   343 12 14 41 23 -28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   343 12 14 41 23 -28 0 0   EBIT / employee   337 9 14 41 23 -32 0 0   Net earnings / employee   255 5 4 28 16 -25 0 0