Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TJ FUGER 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   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 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   440 435 464 354 97.1 89.2 0.0 0.0   EBITDA   78.1 31.4 -1.9 3.5 -62.2 5.7 0.0 0.0   EBIT   78.1 31.4 -1.9 3.5 -62.2 5.7 0.0 0.0   Pre-tax profit (PTP)   78.1 30.8 -2.9 2.8 -62.6 5.6 0.0 0.0   Net earnings   60.7 24.0 -2.3 2.2 -62.6 5.6 0.0 0.0   Pre-tax profit without non-rec. items   78.1 30.8 -2.9 2.8 -62.6 5.6 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   202 149 147 149 86.3 91.9 -33.1 -33.1   Interest-bearing liabilities   4.6 0.0 0.0 0.0 0.0 0.0 33.1 33.1   Balance sheet total (assets)   372 299 358 236 123 119 0.0 0.0   Net Debt   -301 -265 -312 -207 -101 -78.7 33.1 33.1     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   440 435 464 354 97.1 89.2 0.0 0.0   Gross profit growth   -1.5% -1.2% 6.8% -23.7% -72.6% -8.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   372 299 358 236 123 119 0 0   Balance sheet change%   36.2% -19.5% 19.7% -34.1% -47.9% -3.2% -100.0% 0.0%   Added value   78.1 31.4 -1.9 3.5 -62.2 5.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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 -1.0 1.0 -1.0 1.0 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 (%)   17.7% 7.2% -0.4% 1.0% -64.1% 6.4% 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 %   24.2% 9.5% -0.5% 1.4% -34.6% 4.7% 0.0% 0.0%   ROI %   44.9% 18.0% -1.2% 2.8% -52.9% 6.4% 0.0% 0.0%   ROE %   35.4% 13.7% -1.6% 1.5% -53.2% 6.3% 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 %   54.4% 49.8% 40.9% 63.0% 70.2% 77.2% -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, %   -385.1% -844.2% 16,332.4% -5,902.9% 162.3% -1,387.4% 0.0% 0.0%   Gearing %   2.3% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 49.9% 0.0% 0.0% 0.0% 0.0% 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   2.1 1.9 1.6 2.5 3.1 4.0 0.0 0.0   Current Ratio   2.2 2.0 1.7 2.7 3.4 4.4 0.0 0.0   Cash and cash equivalent   305.3 264.7 311.9 207.0 100.9 78.7 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   202.1 149.0 146.7 148.9 86.3 91.9 -16.5 -16.5   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   78 31 -2 4 -62 6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   78 31 -2 4 -62 6 0 0   EBIT / employee   78 31 -2 4 -62 6 0 0   Net earnings / employee   61 24 -2 2 -63 6 0 0   Application planning & rights & technical implementation CreditReports.dk Privacy Policy Disclaimer Click here to report an error or submit an improvement suggestion for developers. 1