Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FURNHOUSE 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   2.0% 1.2% 1.2% 3.5% 7.1% 11.8% 9.7% 9.7%   Credit score (0-100)   70 82 81 53 33 20 26 26   Credit rating   A A A BBB BBB BB BB BB   Credit limit (kDKK)   1.0 321.4 496.8 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,216 5,687 8,802 1,621 -4,548 -39.6 0.0 0.0   EBITDA   597 2,992 5,949 -1,497 -7,433 -2,724 0.0 0.0   EBIT   544 2,940 5,889 -1,593 -7,528 -2,759 0.0 0.0   Pre-tax profit (PTP)   466.9 2,787.2 6,211.3 -1,605.1 -8,345.4 -3,492.6 0.0 0.0   Net earnings   359.3 2,164.2 4,841.8 -1,220.7 -8,719.2 -3,492.6 0.0 0.0   Pre-tax profit without non-rec. items   467 2,787 6,211 -1,605 -8,345 -3,493 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   198 146 196 263 168 72.6 0.0 0.0   Shareholders equity total   8,450 10,464 15,306 14,085 5,298 1,805 1,580 1,580   Interest-bearing liabilities   9,718 5,177 10,546 14,628 8,348 7,405 0.0 0.0   Balance sheet total (assets)   19,742 18,508 28,053 29,434 15,112 10,149 1,580 1,580   Net Debt   9,718 5,171 10,489 14,412 8,342 7,390 -1,580 -1,580     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   3,216 5,687 8,802 1,621 -4,548 -39.6 0.0 0.0   Gross profit growth   -17.1% 76.8% 54.8% -81.6% 0.0% 99.1% 0.0% 0.0%   Employees   5 5 7 8 7 6 0 0   Employee growth %   25.0% 0.0% 40.0% 14.3% -12.5% -14.3% -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)   19,742 18,508 28,053 29,434 15,112 10,149 1,580 1,580   Balance sheet change%   10.2% -6.3% 51.6% 4.9% -48.7% -32.8% -84.4% 0.0%   Added value   596.7 2,992.3 5,949.2 -1,497.2 -7,432.3 -2,723.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   69 -106 -10 -29 -189 -132 -73 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 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   16.9% 51.7% 66.9% -98.3% 165.5% 6,976.4% 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 %   3.1% 15.4% 26.9% -4.7% -33.8% -21.8% 0.0% 0.0%   ROI %   3.4% 17.4% 30.2% -5.0% -35.5% -24.1% 0.0% 0.0%   ROE %   4.3% 22.9% 37.6% -8.3% -90.0% -98.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   42.8% 56.5% 54.6% 47.9% 35.1% 17.8% 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, %   1,628.7% 172.8% 176.3% -962.6% -112.2% -271.3% 0.0% 0.0%   Gearing %   115.0% 49.5% 68.9% 103.9% 157.6% 410.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 2.1% 0.7% 2.0% 7.2% 9.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.3 0.6 0.3 0.2 0.3 0.3 0.0 0.0   Current Ratio   1.7 2.3 2.2 1.9 1.5 1.2 0.0 0.0   Cash and cash equivalent   0.0 5.5 57.3 216.2 5.9 14.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   7,937.3 10,178.9 14,775.1 13,474.1 4,679.9 1,283.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   119 598 850 -187 -1,062 -454 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   119 598 850 -187 -1,062 -454 0 0   EBIT / employee   109 588 841 -199 -1,075 -460 0 0   Net earnings / employee   72 433 692 -153 -1,246 -582 0 0