Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fortuna Muslinger ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1.9% 1.9% 1.7% 2.1% 1.8% 1.6% 5.5% 5.4%   Credit score (0-100)   72 70 73 65 70 71 15 16   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   -0.3 -0.4 -0.9 -0.0 -0.2 1.1 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   709 836 1,127 1,813 1,882 2,424 0.0 0.0   EBITDA   479 567 1,049 1,813 1,777 2,247 0.0 0.0   EBIT   -597 -509 69.4 760 730 1,185 0.0 0.0   Pre-tax profit (PTP)   -1,298.0 -1,154.4 21.1 747.6 722.7 833.4 0.0 0.0   Net earnings   -1,012.4 -900.4 16.4 582.9 563.7 650.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,298 -1,154 21.1 748 723 833 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   5,029 4,656 3,855 3,506 3,338 2,980 0.0 0.0   Shareholders equity total   -1,562 -2,463 -2,446 -1,864 -1,300 -650 -700 -700   Interest-bearing liabilities   23,600 24,245 23,553 21,837 18,675 17,539 14,079 14,079   Balance sheet total (assets)   22,869 23,020 22,833 21,971 20,423 20,428 13,379 13,379   Net Debt   22,868 23,133 20,961 20,730 18,472 17,281 14,079 14,079     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   709 836 1,127 1,813 1,882 2,424 0.0 0.0   Gross profit growth   100.3% 17.8% 34.9% 60.9% 3.8% 28.8% -100.0% 0.0%   Employees   1 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   22,869 23,020 22,833 21,971 20,423 20,428 13,379 13,379   Balance sheet change%   -5.8% 0.7% -0.8% -3.8% -7.0% 0.0% -34.5% 0.0%   Added value   479.2 566.7 1,048.7 1,812.9 1,782.5 2,246.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,152 -2,152 -2,484 -2,106 -1,918 -2,124 -2,980 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -84.1% -61.0% 6.2% 41.9% 38.8% 48.9% 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 %   -2.4% -2.0% 0.3% 3.1% 3.2% 5.5% 0.0% 0.0%   ROI %   -2.4% -2.1% 0.3% 3.2% 3.3% 5.6% 0.0% 0.0%   ROE %   -4.3% -3.9% 0.1% 2.6% 2.7% 3.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -6.4% -9.7% -9.7% -7.8% -6.0% -3.1% -5.0% -5.0%   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, %   4,772.0% 4,082.0% 1,998.7% 1,143.4% 1,039.7% 769.2% 0.0% 0.0%   Gearing %   -1,510.5% -984.4% -962.8% -1,171.8% -1,436.8% -2,699.2% -2,011.9% -2,011.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 2.7% 0.2% 0.1% 0.0% 1.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.2 0.5 7.5 1.8 1.6 2.4 0.0 0.0   Current Ratio   0.2 0.5 7.5 1.8 1.6 2.4 0.0 0.0   Cash and cash equivalent   731.8 1,111.8 2,592.8 1,107.1 203.3 257.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -3,405.3 -2,029.4 3,025.6 1,628.3 1,101.5 2,367.6 -7,039.3 -7,039.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   479 567 1,049 0 1,783 2,247 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   479 567 1,049 0 1,777 2,247 0 0   EBIT / employee   -597 -509 69 0 730 1,185 0 0   Net earnings / employee   -1,012 -900 16 0 564 650 0 0