Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FYNS TAVLE TEKNIK 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1.6% 1.2% 2.8% 2.4% 2.7% 2.5% 13.7% 13.5%   Credit score (0-100)   76 83 59 61 60 61 16 17   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   4.8 66.3 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,285 2,330 2,722 2,989 4,807 3,950 0.0 0.0   EBITDA   332 444 583 902 2,348 1,849 0.0 0.0   EBIT   302 384 523 902 2,348 1,849 0.0 0.0   Pre-tax profit (PTP)   301.1 379.0 511.0 889.3 2,340.0 1,826.1 0.0 0.0   Net earnings   234.5 293.9 397.5 692.8 1,823.0 1,424.2 0.0 0.0   Pre-tax profit without non-rec. items   301 379 511 889 2,340 1,826 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   207 148 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,578 1,671 1,869 2,362 3,785 1,551 925 925   Interest-bearing liabilities   0.1 202 202 204 0.0 589 0.0 0.0   Balance sheet total (assets)   2,568 3,011 3,007 3,718 5,521 3,925 925 925   Net Debt   -696 -1,533 -1,021 -1,051 -2,040 -115 -925 -925     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,285 2,330 2,722 2,989 4,807 3,950 0.0 0.0   Gross profit growth   -19.5% 1.9% 16.8% 9.8% 60.8% -17.8% -100.0% 0.0%   Employees   6 5 5 5 5 4 0 0   Employee growth %   20.0% -16.7% 0.0% 0.0% 0.0% -20.0% -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)   2,568 3,011 3,007 3,718 5,521 3,925 925 925   Balance sheet change%   -12.7% 17.3% -0.1% 23.7% 48.5% -28.9% -76.4% 0.0%   Added value   332.0 443.6 582.7 902.2 2,348.0 1,849.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   178 -119 -207 0 0 0 0 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   13.2% 16.5% 19.2% 30.2% 48.8% 46.8% 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 %   11.0% 13.8% 17.4% 26.8% 50.8% 39.4% 0.0% 0.0%   ROI %   17.7% 22.1% 26.4% 38.7% 73.2% 61.8% 0.0% 0.0%   ROE %   14.1% 18.1% 22.5% 32.8% 59.3% 53.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   61.4% 55.5% 62.2% 63.5% 68.6% 39.5% 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, %   -209.8% -345.6% -175.3% -116.5% -86.9% -6.2% 0.0% 0.0%   Gearing %   0.0% 12.1% 10.8% 8.7% 0.0% 38.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 5.4% 6.2% 6.4% 7.8% 11.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.0 1.9 2.5 2.8 2.9 1.5 0.0 0.0   Current Ratio   2.6 2.3 3.0 3.2 3.3 1.7 0.0 0.0   Cash and cash equivalent   696.6 1,734.8 1,223.3 1,255.6 2,040.0 703.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,442.7 1,623.4 1,992.4 2,563.2 3,826.0 1,604.3 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   55 89 117 180 470 462 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 89 117 180 470 462 0 0   EBIT / employee   50 77 105 180 470 462 0 0   Net earnings / employee   39 59 80 139 365 356 0 0