Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FUTON HOUSE 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   2.8% 2.5% 2.6% 4.1% 4.1% 5.1% 10.6% 10.3%   Credit score (0-100)   61 62 60 49 48 43 23 24   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 2019/9 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   823 1,013 1,314 1,058 997 810 0.0 0.0   EBITDA   388 576 657 201 224 136 0.0 0.0   EBIT   283 461 528 114 158 67.4 0.0 0.0   Pre-tax profit (PTP)   246.7 442.1 498.3 80.9 107.4 -9.5 0.0 0.0   Net earnings   192.3 344.5 387.6 62.1 83.6 -7.2 0.0 0.0   Pre-tax profit without non-rec. items   247 442 498 80.9 107 -9.5 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   3,016 3,028 2,899 2,712 2,669 2,600 0.0 0.0   Shareholders equity total   1,231 1,465 1,740 1,688 1,653 1,524 1,264 1,264   Interest-bearing liabilities   1,657 1,651 1,562 1,481 1,414 1,356 0.0 0.0   Balance sheet total (assets)   3,557 4,068 4,356 3,960 3,749 3,386 1,264 1,264   Net Debt   1,505 1,059 864 896 856 1,023 -1,264 -1,264     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   823 1,013 1,314 1,058 997 810 0.0 0.0   Gross profit growth   10.5% 23.2% 29.6% -19.5% -5.7% -18.8% -100.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   3,557 4,068 4,356 3,960 3,749 3,386 1,264 1,264   Balance sheet change%   -13.6% 14.3% 7.1% -9.1% -5.3% -9.7% -62.7% 0.0%   Added value   388.5 576.1 657.2 201.4 245.2 135.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -211 -102 -258 -274 -110 -137 -2,600 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 2019/9 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 (%)   34.4% 45.5% 40.2% 10.8% 15.8% 8.3% 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 %   7.4% 12.1% 12.5% 2.7% 4.1% 1.9% 0.0% 0.0%   ROI %   8.6% 14.7% 15.7% 3.4% 4.8% 2.2% 0.0% 0.0%   ROE %   16.2% 25.5% 24.2% 3.6% 5.0% -0.5% 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 %   34.6% 36.0% 39.9% 42.6% 44.2% 45.0% 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, %   387.3% 183.8% 131.5% 444.8% 382.1% 753.1% 0.0% 0.0%   Gearing %   134.5% 112.7% 89.7% 87.8% 85.5% 89.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.2% 1.8% 2.2% 3.5% 5.7% 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 0.7 0.8 1.0 1.2 1.1 0.0 0.0   Current Ratio   1.0 1.2 1.5 1.7 1.9 2.0 0.0 0.0   Cash and cash equivalent   151.9 592.8 697.3 585.3 557.1 333.3 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   -14.6 160.6 467.6 533.5 524.2 400.9 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 2019/9 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   388 576 329 101 123 68 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   388 576 329 101 112 68 0 0   EBIT / employee   283 461 264 57 79 34 0 0   Net earnings / employee   192 344 194 31 42 -4 0 0