Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FUKS PLATANVEJ 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.0% 1.1% 1.1% 4.9% 1.7% 1.4% 8.3% 8.3%   Credit score (0-100)   87 85 83 44 71 78 29 29   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   941.5 886.0 1,018.6 0.0 10.1 87.4 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   3,275 3,034 3,152 3,611 3,040 3,421 0.0 0.0   EBITDA   3,119 2,872 2,989 3,453 2,868 3,329 0.0 0.0   EBIT   3,119 2,872 10,008 -6,942 2,868 4,217 0.0 0.0   Pre-tax profit (PTP)   2,432.2 2,191.0 9,335.2 -7,615.1 728.9 1,711.3 0.0 0.0   Net earnings   1,897.1 1,686.3 7,226.6 -6,070.4 489.9 1,311.6 0.0 0.0   Pre-tax profit without non-rec. items   2,432 2,191 9,335 -7,615 729 1,711 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   69,575 70,609 79,062 70,250 71,181 73,199 0.0 0.0   Shareholders equity total   16,421 17,438 22,664 15,994 8,984 10,295 9,995 9,995   Interest-bearing liabilities   46,926 46,357 47,596 48,944 55,203 54,474 0.0 0.0   Balance sheet total (assets)   71,233 72,563 81,048 73,651 73,589 76,225 9,995 9,995   Net Debt   45,642 45,145 46,517 46,975 54,588 53,766 -9,995 -9,995     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   3,275 3,034 3,152 3,611 3,040 3,421 0.0 0.0   Gross profit growth   3.8% -7.4% 3.9% 14.6% -15.8% 12.5% -100.0% 0.0%   Employees   1 1 1 1 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)   71,233 72,563 81,048 73,651 73,589 76,225 9,995 9,995   Balance sheet change%   2.3% 1.9% 11.7% -9.1% -0.1% 3.6% -86.9% 0.0%   Added value   3,118.8 2,871.9 10,007.6 -6,942.5 2,867.9 4,216.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,071 1,033 8,453 -8,812 931 2,018 -73,199 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 2.0 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 (%)   95.2% 94.7% 317.5% -192.3% 94.3% 123.3% 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 %   4.4% 4.0% 13.0% -9.0% 3.9% 5.6% 0.0% 0.0%   ROI %   4.6% 4.2% 13.6% -9.4% 4.1% 6.0% 0.0% 0.0%   ROE %   12.0% 10.0% 36.0% -31.4% 3.9% 13.6% 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 %   23.4% 24.4% 28.3% 22.0% 12.4% 13.7% 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, %   1,463.4% 1,572.0% 1,556.3% 1,360.4% 1,903.4% 1,614.9% 0.0% 0.0%   Gearing %   285.8% 265.8% 210.0% 306.0% 614.5% 529.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.5% 1.4% 1.4% 4.1% 4.6% 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   0.5 0.6 0.4 0.7 0.2 0.2 0.0 0.0   Current Ratio   0.4 0.4 0.3 0.6 0.2 0.2 0.0 0.0   Cash and cash equivalent   1,284.0 1,211.4 1,079.0 1,968.9 615.2 708.1 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   -2,378.0 -2,556.3 -4,380.7 -2,672.5 -10,783.2 -11,612.2 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   3,119 2,872 10,008 -6,942 2,868 4,217 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,119 2,872 2,989 3,453 2,868 3,329 0 0   EBIT / employee   3,119 2,872 10,008 -6,942 2,868 4,217 0 0   Net earnings / employee   1,897 1,686 7,227 -6,070 490 1,312 0 0