Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

F10 PENSIONSMÆGLER 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 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   7.9% 6.4% 3.6% 4.4% 6.0% 9.0% 14.1% 14.1%   Credit score (0-100)   32 38 52 45 38 26 16 16   Credit rating   BB BBB BBB BBB BBB BB BB BB   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)  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   0 0 0 0 0 0 0 0   Gross profit   1,407 1,311 1,509 2,404 2,613 2,770 0.0 0.0   EBITDA   70.0 23.0 234 88.0 41.2 7.0 0.0 0.0   EBIT   70.0 23.0 234 88.0 41.2 7.0 0.0 0.0   Pre-tax profit (PTP)   69.0 23.0 229.0 83.0 36.3 6.9 0.0 0.0   Net earnings   54.0 18.0 178.0 65.0 28.3 5.4 0.0 0.0   Pre-tax profit without non-rec. items   69.0 23.0 229 83.0 36.3 6.9 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   177 194 372 437 465 471 391 391   Interest-bearing liabilities   0.0 9.0 100 368 19.6 26.3 0.0 0.0   Balance sheet total (assets)   725 388 695 1,007 663 747 391 391   Net Debt   -671 -199 -392 -408 -435 -369 -391 -391     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   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   1,407 1,311 1,509 2,404 2,613 2,770 0.0 0.0   Gross profit growth   3.2% -6.8% 15.1% 59.3% 8.7% 6.0% -100.0% 0.0%   Employees   6 5 5 6 6 5 0 0   Employee growth %   -14.3% -16.7% 0.0% 20.0% 0.0% -16.7% -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)   725 388 695 1,007 663 747 391 391   Balance sheet change%   120.4% -46.5% 79.1% 44.9% -34.1% 12.6% -47.7% 0.0%   Added value   70.0 23.0 234.0 88.0 41.2 7.0 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 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 %   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 (%)   5.0% 1.8% 15.5% 3.7% 1.6% 0.3% 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 %   13.3% 4.1% 43.2% 10.3% 4.9% 1.0% 0.0% 0.0%   ROI %   46.8% 12.1% 69.3% 13.8% 6.4% 1.4% 0.0% 0.0%   ROE %   36.1% 9.7% 62.9% 16.1% 6.3% 1.2% 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 %   24.4% 50.0% 53.5% 43.4% 70.1% 63.0% 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, %   -958.6% -865.2% -167.5% -463.6% -1,057.4% -5,291.3% 0.0% 0.0%   Gearing %   0.0% 4.6% 26.9% 84.2% 4.2% 5.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 9.2% 2.1% 2.5% 0.6% 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   1.3 2.0 2.2 1.8 3.3 2.7 0.0 0.0   Current Ratio   1.3 2.0 2.2 1.8 3.3 2.7 0.0 0.0   Cash and cash equivalent   671.0 208.0 492.0 776.0 454.8 395.0 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)   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   177.0 194.0 372.0 437.0 465.4 470.8 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 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   0 0 0 0 0 0 0 0   Added value / employee   12 5 47 15 7 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   12 5 47 15 7 1 0 0   EBIT / employee   12 5 47 15 7 1 0 0   Net earnings / employee   9 4 36 11 5 1 0 0