Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FOGTMANN 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.8% 4.1% 3.2% 4.3% 3.5% 5.0% 8.4% 8.4%   Credit score (0-100)   52 49 54 47 52 44 29 29   Credit rating   BBB BBB BBB BBB BBB BBB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -67.8 -61.5 -66.0 -80.3 -117 -138 0.0 0.0   EBITDA   -248 -241 -246 -260 -297 -318 0.0 0.0   EBIT   -248 -241 -246 -260 -297 -318 0.0 0.0   Pre-tax profit (PTP)   1,697.9 790.2 3,115.5 -411.9 3,418.0 688.9 0.0 0.0   Net earnings   1,324.2 616.0 2,429.7 -327.6 2,666.1 535.3 0.0 0.0   Pre-tax profit without non-rec. items   1,698 790 3,115 -412 3,418 689 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   11,531 12,146 14,576 14,249 16,915 17,450 17,298 17,298   Interest-bearing liabilities   0.0 0.0 3.9 708 17.2 1.5 0.0 0.0   Balance sheet total (assets)   11,746 12,346 15,274 14,981 17,525 17,566 17,298 17,298   Net Debt   -11,746 -12,346 -15,271 -14,158 -17,508 -17,565 -17,298 -17,298     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -67.8 -61.5 -66.0 -80.3 -117 -138 0.0 0.0   Gross profit growth   14.8% 9.3% -7.4% -21.5% -46.3% -17.7% 0.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   11,746 12,346 15,274 14,981 17,525 17,566 17,298 17,298   Balance sheet change%   14.8% 5.1% 23.7% -1.9% 17.0% 0.2% -1.5% 0.0%   Added value   -247.8 -241.5 -246.0 -260.3 -297.4 -318.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   365.7% 392.8% 372.5% 324.3% 253.4% 230.3% 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 %   15.5% 6.6% 22.6% -0.6% 21.1% 4.2% 0.0% 0.0%   ROI %   15.6% 6.7% 23.3% -0.6% 21.5% 4.3% 0.0% 0.0%   ROE %   12.2% 5.2% 18.2% -2.3% 17.1% 3.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   98.2% 98.4% 95.4% 95.1% 96.5% 99.3% 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, %   4,741.0% 5,112.6% 6,206.4% 5,439.9% 5,887.5% 5,521.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 5.0% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 78.2% 89.6% 2.3% 478.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   54.5 62.0 21.9 531.1 28.7 151.2 0.0 0.0   Current Ratio   54.5 62.0 21.9 531.1 28.7 151.2 0.0 0.0   Cash and cash equivalent   11,746.0 12,345.5 15,274.5 14,865.5 17,525.1 17,566.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   134.9 -95.5 -521.8 125.7 -473.3 195.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -297 -318 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -297 -318 0 0   EBIT / employee   0 0 0 0 -297 -318 0 0   Net earnings / employee   0 0 0 0 2,666 535 0 0