Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FOGT HOLDING ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9%   Bankruptcy risk   1.0% 1.0% 1.0% 0.7% 0.7% 0.7% 9.3% 7.6%   Credit score (0-100)   89 88 88 94 92 94 26 9   Credit rating   A A A A A A B B   Credit limit (kDKK)   1,705.1 1,530.5 1,820.3 5,869.9 6,467.7 7,570.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   458 303 335 317 652 533 0.0 0.0   EBITDA   458 303 335 317 652 533 0.0 0.0   EBIT   130 130 225 200 466 355 0.0 0.0   Pre-tax profit (PTP)   4,735.4 1,969.1 2,964.6 9,379.4 6,721.5 10,320.2 0.0 0.0   Net earnings   4,614.2 1,804.1 2,838.4 9,226.3 6,597.3 10,131.8 0.0 0.0   Pre-tax profit without non-rec. items   4,735 1,969 2,965 9,379 6,722 10,320 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   633 375 265 459 517 474 0.0 0.0   Shareholders equity total   26,627 27,272 29,770 63,622 72,174 82,709 26,436 26,436   Interest-bearing liabilities   5,626 128 885 202 455 0.0 0.0 0.0   Balance sheet total (assets)   33,267 28,183 31,603 64,599 73,533 83,945 26,436 26,436   Net Debt   5,052 -597 620 -15.7 249 -414 -26,436 -26,436     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   458 303 335 317 652 533 0.0 0.0   Gross profit growth   21.9% -33.9% 10.6% -5.4% 105.9% -18.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   33,267 28,183 31,603 64,599 73,533 83,945 26,436 26,436   Balance sheet change%   22.8% -15.3% 12.1% 104.4% 13.8% 14.2% -68.5% 0.0%   Added value   129.6 129.9 225.1 199.6 466.5 355.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -206 -431 -219 77 -128 -221 -474 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 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   28.3% 42.9% 67.2% 63.0% 71.5% 66.6% 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 %   15.8% 6.5% 10.0% 19.5% 9.8% 13.1% 0.0% 0.0%   ROI %   16.3% 6.7% 10.3% 19.9% 9.9% 13.3% 0.0% 0.0%   ROE %   18.7% 6.7% 10.0% 19.8% 9.7% 13.1% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   80.0% 96.8% 94.2% 98.5% 98.2% 98.5% 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, %   1,103.1% -197.1% 185.3% -5.0% 38.1% -77.8% 0.0% 0.0%   Gearing %   21.1% 0.5% 3.0% 0.3% 0.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.9% 2.8% 2.9% 4.2% 6.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   3.4 36.1 14.0 23.8 21.6 25.3 0.0 0.0   Current Ratio   3.4 36.1 14.0 23.8 21.6 25.3 0.0 0.0   Cash and cash equivalent   573.9 724.5 264.6 217.8 205.8 414.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   15,333.3 20,347.3 20,949.3 21,735.9 23,563.2 24,460.4 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0