Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

7+7 FUTON 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.5% 4.1% 3.2% 5.2% 6.1% 6.4% 13.5% 13.5%   Credit score (0-100)   42 49 54 42 37 37 17 17   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   324 561 843 543 31.8 163 0.0 0.0   EBITDA   128 433 602 132 -97.4 30.8 0.0 0.0   EBIT   23.6 242 531 89.0 -121 -5.1 0.0 0.0   Pre-tax profit (PTP)   13.2 231.1 517.1 80.0 -127.0 -8.9 0.0 0.0   Net earnings   10.3 179.6 405.6 62.3 -99.6 -7.0 0.0 0.0   Pre-tax profit without non-rec. items   13.2 231 517 80.0 -127 -8.9 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   232 164 99.9 109 149 113 0.0 0.0   Shareholders equity total   890 1,070 1,356 1,298 1,198 1,191 901 901   Interest-bearing liabilities   180 204 117 99.1 71.3 71.1 0.0 0.0   Balance sheet total (assets)   1,230 1,571 1,795 1,596 1,384 1,373 901 901   Net Debt   -17.8 -443 -445 -160 -61.5 -247 -901 -901     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   324 561 843 543 31.8 163 0.0 0.0   Gross profit growth   16.4% 73.4% 50.2% -35.6% -94.1% 412.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -8.0% 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)   1,230 1,571 1,795 1,596 1,384 1,373 901 901   Balance sheet change%   -0.4% 27.7% 14.3% -11.1% -13.3% -0.8% -34.3% 0.0%   Added value   127.6 433.0 602.4 131.9 -78.0 30.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -181 -259 -137 -34 17 -72 -113 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 -1.0 -2.0 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 (%)   7.3% 43.1% 62.9% 16.4% -380.2% -3.1% 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 %   1.9% 17.3% 31.5% 5.3% -8.1% -0.4% 0.0% 0.0%   ROI %   2.2% 20.4% 38.3% 6.2% -9.0% -0.4% 0.0% 0.0%   ROE %   1.2% 18.3% 33.4% 4.7% -8.0% -0.6% 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 %   72.4% 68.1% 75.5% 81.3% 86.6% 86.8% 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, %   -14.0% -102.4% -74.0% -121.3% 63.2% -801.2% 0.0% 0.0%   Gearing %   20.2% 19.1% 8.6% 7.6% 6.0% 6.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 5.5% 8.4% 8.4% 7.2% 5.4% 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   1.0 1.7 1.7 1.0 1.4 2.2 0.0 0.0   Current Ratio   3.4 2.7 3.7 4.8 6.0 6.3 0.0 0.0   Cash and cash equivalent   197.7 647.4 562.4 259.1 132.9 318.1 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   619.7 815.5 1,144.6 1,081.2 929.0 957.8 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   128 433 602 132 -85 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   128 433 602 132 -106 34 0 0   EBIT / employee   24 242 531 89 -131 -6 0 0   Net earnings / employee   10 180 406 62 -108 -8 0 0