Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Malerfirma Fuhlendorff & Snare ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.4%   Bankruptcy risk   4.4% 3.6% 1.9% 1.3% 1.2% 1.5% 7.6% 8.8%   Credit score (0-100)   49 54 70 78 80 76 32 7   Credit rating   BB BB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.3 16.5 69.0 11.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,362 1,446 1,523 1,847 2,718 2,726 0.0 0.0   EBITDA   60.6 66.3 184 285 794 692 0.0 0.0   EBIT   19.3 27.6 133 200 666 572 0.0 0.0   Pre-tax profit (PTP)   34.3 38.1 135.2 201.7 614.0 475.8 0.0 0.0   Net earnings   26.4 29.3 105.1 155.7 477.0 371.2 0.0 0.0   Pre-tax profit without non-rec. items   34.3 38.1 135 202 614 476 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   120 81.0 290 299 250 157 0.0 0.0   Shareholders equity total   621 651 756 912 1,238 1,135 640 640   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 16.1 0.0 0.0   Balance sheet total (assets)   1,169 1,371 1,282 1,575 2,050 1,841 640 640   Net Debt   -40.9 -416 -344 -452 -1,058 -727 -563 -563     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   1,362 1,446 1,523 1,847 2,718 2,726 0.0 0.0   Gross profit growth   0.4% 6.1% 5.3% 21.3% 47.2% 0.3% -100.0% 0.0%   Employees   4 4 4 5 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 25.0% 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)   1,169 1,371 1,282 1,575 2,050 1,841 640 640   Balance sheet change%   -14.8% 17.2% -6.5% 22.9% 30.1% -10.2% -65.3% 0.0%   Added value   19.3 27.6 132.7 200.0 666.1 571.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -103 -77 158 56 -205 -242 -157 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   1.4% 1.9% 8.7% 10.8% 24.5% 21.0% 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% 3.3% 10.5% 14.5% 36.8% 29.4% 0.0% 0.0%   ROI %   6.3% 6.6% 19.2% 23.0% 58.7% 47.4% 0.0% 0.0%   ROE %   4.3% 4.6% 15.0% 18.7% 44.4% 31.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   53.1% 47.5% 59.0% 57.9% 60.4% 61.6% 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, %   -67.4% -626.8% -187.2% -158.5% -133.3% -104.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 1.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 1,205.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.9 1.8 2.0 2.0 2.1 2.3 0.0 0.0   Current Ratio   1.9 1.8 2.0 2.0 2.1 2.3 0.0 0.0   Cash and cash equivalent   40.9 415.6 344.3 452.4 1,058.1 742.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   501.8 567.3 493.7 567.0 891.9 898.6 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   5 7 33 40 133 114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 17 46 57 159 138 0 0   EBIT / employee   5 7 33 40 133 114 0 0   Net earnings / employee   7 7 26 31 95 74 0 0