Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FUNDCOLLECT A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   1.7% 1.1% 0.9% 1.0% 1.2% 0.9% 7.7% 7.7%   Credit score (0-100)   74 85 88 85 83 89 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   4.2 236.7 415.3 318.0 293.9 1,407.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   12,600 13,270 13,852 14,356 14,986 16,502 16,502 16,502   Gross profit   5,101 4,962 4,680 4,955 5,069 7,178 0.0 0.0   EBITDA   4,244 4,092 3,751 4,041 4,978 7,178 0.0 0.0   EBIT   3,242 3,061 2,889 3,154 3,900 6,579 0.0 0.0   Pre-tax profit (PTP)   3,202.9 3,032.2 2,861.6 3,121.0 3,876.8 6,577.5 0.0 0.0   Net earnings   2,450.6 2,356.5 2,231.5 2,434.2 2,983.2 5,121.5 0.0 0.0   Pre-tax profit without non-rec. items   3,203 3,032 2,862 3,121 3,877 6,577 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,308 3,664 3,796 3,930 6,844 11,965 11,365 11,365   Interest-bearing liabilities   657 769 1,876 861 216 0.0 0.0 0.0   Balance sheet total (assets)   7,329 7,836 8,779 7,636 10,186 15,307 11,365 11,365   Net Debt   657 769 1,142 861 -1,044 -3,958 -11,365 -11,365     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   12,600 13,270 13,852 14,356 14,986 16,502 16,502 16,502   Net sales growth   13.0% 5.3% 4.4% 3.6% 4.4% 10.1% 0.0% 0.0%   Gross profit   5,101 4,962 4,680 4,955 5,069 7,178 0.0 0.0   Gross profit growth   17.8% -2.7% -5.7% 5.9% 2.3% 41.6% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   7,329 7,836 8,779 7,636 10,186 15,307 11,365 11,365   Balance sheet change%   -8.5% 6.9% 12.0% -13.0% 33.4% 50.3% -25.8% 0.0%   Added value   4,243.9 4,092.4 3,750.9 4,041.4 4,787.5 7,178.5 0.0 0.0   Added value %   33.7% 30.8% 27.1% 28.2% 31.9% 43.5% 0.0% 0.0%   Investments   -1,146 -1,208 -833 -845 -2,002 -1,118 -30 0   Net sales trend   2.0 3.0 4.0 5.0 5.0 5.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   33.7% 30.8% 27.1% 28.2% 33.2% 43.5% 0.0% 0.0%   EBIT %   25.7% 23.1% 20.9% 22.0% 26.0% 39.9% 0.0% 0.0%   EBIT to gross profit (%)   63.5% 61.7% 61.7% 63.6% 76.9% 91.6% 0.0% 0.0%   Net Earnings %   19.4% 17.8% 16.1% 17.0% 19.9% 31.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   27.4% 25.5% 22.3% 23.1% 27.1% 34.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   25.4% 22.9% 20.7% 21.7% 25.9% 39.9% 0.0% 0.0%   ROA %   42.3% 40.4% 34.8% 38.5% 43.8% 51.6% 0.0% 0.0%   ROI %   79.9% 67.8% 53.9% 57.0% 63.4% 68.7% 0.0% 0.0%   ROE %   79.5% 67.6% 59.8% 63.0% 55.4% 54.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   60.7% 66.0% 55.9% 51.5% 67.2% 78.2% 100.0% 100.0%   Relative indebtedness %   29.3% 29.2% 33.7% 23.6% 21.5% 20.2% 0.0% 0.0%   Relative net indebtedness %   29.3% 29.2% 28.4% 23.6% 13.1% -3.7% -68.9% -68.9%   Net int. bear. debt to EBITDA, %   15.5% 18.8% 30.4% 21.3% -21.0% -55.1% 0.0% 0.0%   Gearing %   19.9% 21.0% 49.4% 21.9% 3.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 4.1% 2.1% 2.9% 4.2% 1.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.9 0.9 0.3 1.4 3.1 0.0 0.0   Current Ratio   0.2 0.4 0.5 0.3 1.4 3.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 733.7 0.0 1,260.3 3,957.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   16.0 32.3 30.8 22.0 81.0 56.0 0.0 0.0   Trade creditors turnover (days)   2.5 2.7 11.3 1.3 5.5 9.9 0.0 0.0   Current assets / Net sales %   5.5% 10.4% 16.6% 7.7% 30.6% 62.0% 68.9% 68.9%   Net working capital   -2,989.7 -2,487.1 -2,376.4 -2,274.6 1,362.5 6,882.3 0.0 0.0   Net working capital %   -23.7% -18.7% -17.2% -15.8% 9.1% 41.7% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   12,600 13,270 13,852 14,356 0 0 0 0   Added value / employee   4,244 4,092 3,751 4,041 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4,244 4,092 3,751 4,041 0 0 0 0   EBIT / employee   3,242 3,061 2,889 3,154 0 0 0 0   Net earnings / employee   2,451 2,357 2,231 2,434 0 0 0 0