Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FUHRMANN 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 1.8% 1.9% 1.5% 1.7% 1.8% 8.6% 8.4%   Credit score (0-100)   71 72 69 75 72 71 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.4 5.9 3.0 27.2 8.4 3.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   508 705 391 491 495 349 0.0 0.0   EBITDA   507 703 386 488 489 338 0.0 0.0   EBIT   416 612 299 402 402 209 0.0 0.0   Pre-tax profit (PTP)   346.5 570.5 276.6 369.7 309.4 247.9 0.0 0.0   Net earnings   251.2 528.2 170.6 275.5 252.4 204.6 0.0 0.0   Pre-tax profit without non-rec. items   347 570 277 370 309 248 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   10,615 9,924 9,837 9,750 9,664 9,535 0.0 0.0   Shareholders equity total   7,692 8,220 8,390 8,666 8,375 8,579 7,083 7,083   Interest-bearing liabilities   2,752 1,712 1,735 1,557 1,085 688 0.0 0.0   Balance sheet total (assets)   10,663 10,110 10,306 10,428 10,178 9,926 7,083 7,083   Net Debt   2,739 1,565 1,338 918 866 335 -7,083 -7,083     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   508 705 391 491 495 349 0.0 0.0   Gross profit growth   4.7% 38.9% -44.5% 25.5% 0.8% -29.6% -100.0% 0.0%   Employees   0 0 0 0 0 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)   10,663 10,110 10,306 10,428 10,178 9,926 7,083 7,083   Balance sheet change%   -0.8% -5.2% 1.9% 1.2% -2.4% -2.5% -28.6% 0.0%   Added value   506.9 702.6 386.2 488.1 488.9 337.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -181 -781 -174 -173 -173 -258 -9,535 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   82.0% 86.8% 76.5% 81.9% 81.3% 60.0% 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 %   3.9% 5.9% 2.8% 3.7% 3.6% 2.5% 0.0% 0.0%   ROI %   4.0% 6.0% 2.9% 3.8% 3.7% 2.5% 0.0% 0.0%   ROE %   3.3% 6.6% 2.1% 3.2% 3.0% 2.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   72.1% 81.3% 81.4% 83.1% 82.3% 86.4% 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, %   540.3% 222.8% 346.4% 188.0% 177.0% 99.2% 0.0% 0.0%   Gearing %   35.8% 20.8% 20.7% 18.0% 13.0% 8.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 1.9% 0.7% 0.9% 4.5% 0.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.5 1.0 2.1 1.0 1.1 0.0 0.0   Current Ratio   0.1 0.5 1.0 2.1 1.1 1.2 0.0 0.0   Cash and cash equivalent   12.6 146.7 397.7 639.0 219.5 353.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -799.4 -210.1 21.0 359.8 15.8 53.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 338 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 338 0 0   EBIT / employee   0 0 0 0 0 209 0 0   Net earnings / employee   0 0 0 0 0 205 0 0