Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FMH Forsikringsmægler 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  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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   10.9% 6.7% 6.7% 6.5% 6.7% 6.8% 20.7% 20.7%   Credit score (0-100)   24 37 37 36 34 35 4 5   Credit rating   BB BBB BBB BBB BBB BBB B B   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)  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   911 1,062 1,107 1,212 1,216 1,316 0.0 0.0   EBITDA   247 507 576 710 592 571 0.0 0.0   EBIT   247 507 576 710 592 571 0.0 0.0   Pre-tax profit (PTP)   247.6 506.0 575.3 709.7 592.3 572.6 0.0 0.0   Net earnings   192.2 392.5 448.1 552.6 460.4 445.6 0.0 0.0   Pre-tax profit without non-rec. items   248 506 575 710 592 573 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   272 468 616 668 529 499 4.2 4.2   Interest-bearing liabilities   0.0 58.1 9.6 18.9 0.0 0.0 0.0 0.0   Balance sheet total (assets)   366 676 796 894 700 802 4.2 4.2   Net Debt   -308 -544 -673 -644 -619 -503 -4.2 -4.2     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   911 1,062 1,107 1,212 1,216 1,316 0.0 0.0   Gross profit growth   40.8% 16.5% 4.2% 9.5% 0.3% 8.2% -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)   366 676 796 894 700 802 4 4   Balance sheet change%   34.6% 84.7% 17.8% 12.3% -21.7% 14.6% -99.5% 0.0%   Added value   247.4 506.7 575.7 709.8 592.3 570.6 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   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 (%)   27.1% 47.7% 52.0% 58.6% 48.7% 43.4% 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 %   77.6% 97.3% 78.2% 84.0% 74.3% 76.2% 0.0% 0.0%   ROI %   123.3% 127.1% 100.0% 108.2% 97.4% 111.4% 0.0% 0.0%   ROE %   95.7% 106.2% 82.7% 86.1% 76.9% 86.7% 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 %   74.3% 69.2% 77.3% 74.7% 75.5% 62.2% 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, %   -124.6% -107.3% -117.0% -90.7% -104.6% -88.2% 0.0% 0.0%   Gearing %   0.0% 12.4% 1.6% 2.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.8% 1.1% 0.4% 0.0% 0.0% 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   3.9 3.2 4.4 4.0 4.1 4.6 0.0 0.0   Current Ratio   3.9 3.2 4.4 4.0 4.1 4.6 0.0 0.0   Cash and cash equivalent   308.2 601.8 683.1 662.7 619.3 503.3 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   271.9 467.5 615.6 668.2 528.6 626.2 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   247 507 576 710 592 571 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   247 507 576 710 592 571 0 0   EBIT / employee   247 507 576 710 592 571 0 0   Net earnings / employee   192 393 448 553 460 446 0 0