Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FCJ Invest ApS 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% 0.4% 0.4%   Bankruptcy risk   2.6% 2.7% 3.8% 3.3% 4.9% 6.8% 16.6% 16.6%   Credit score (0-100)   63 62 51 53 43 34 10 10   Credit rating   BBB BBB BBB BBB BBB BBB 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   150 89 0 0 0 0 0 0   Gross profit   321 19.5 -13.4 29.6 54.2 -77.7 0.0 0.0   EBITDA   321 19.5 -13.4 29.6 54.2 -77.7 0.0 0.0   EBIT   321 19.5 -13.4 29.6 54.2 -77.7 0.0 0.0   Pre-tax profit (PTP)   302.3 -23.3 -13.4 29.6 54.1 -77.7 0.0 0.0   Net earnings   280.3 -20.4 -13.4 22.4 42.2 -80.7 0.0 0.0   Pre-tax profit without non-rec. items   302 -23.3 -13.4 30.0 54.1 -77.7 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   1,175 1,013 1,106 2,293 2,293 1,187 0.0 0.0   Shareholders equity total   422 401 388 410 453 372 322 322   Interest-bearing liabilities   689 687 669 1,519 1,476 830 0.0 0.0   Balance sheet total (assets)   1,193 1,133 1,110 2,307 2,295 1,227 322 322   Net Debt   671 575 666 1,506 1,474 790 -322 -322     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   150 89 0 0 0 0 0 0   Net sales growth   -23.1% -41.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   321 19.5 -13.4 29.6 54.2 -77.7 0.0 0.0   Gross profit growth   113.5% -93.9% 0.0% 0.0% 83.2% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   1,193 1,133 1,110 2,307 2,295 1,227 322 322   Balance sheet change%   -36.5% -5.0% -2.0% 107.7% -0.5% -46.6% -73.8% 0.0%   Added value   321.2 19.5 -13.4 29.6 54.2 -77.7 0.0 0.0   Added value %   214.2% 22.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -661 -162 93 1,187 0 -1,106 -1,187 0   Net sales trend   -1.0 -2.0 -3.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 -1.0 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 %   214.2% 22.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   214.2% 22.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   186.9% -23.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   186.9% -23.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   201.6% -26.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   20.9% 1.7% -1.2% 1.7% 2.4% -4.4% 0.0% 0.0%   ROI %   23.8% 1.8% -1.2% 2.0% 2.8% -5.0% 0.0% 0.0%   ROE %   99.6% -5.0% -3.4% 5.6% 9.8% -19.6% 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 %   35.3% 35.4% 34.9% 17.8% 19.7% 30.3% 100.0% 100.0%   Relative indebtedness %   514.1% 827.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   502.1% 700.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   208.8% 2,941.6% -4,990.8% 5,096.2% 2,722.0% -1,016.8% 0.0% 0.0%   Gearing %   163.4% 171.3% 172.4% 370.3% 326.2% 223.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 6.2% 0.0% -0.0% 0.0% 0.0% 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   0.2 2.4 0.0 0.0 0.0 1.1 0.0 0.0   Current Ratio   0.2 2.4 0.0 0.0 0.0 1.1 0.0 0.0   Cash and cash equivalent   18.0 112.2 2.3 13.2 2.2 39.7 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)   35.5 127.3 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   12.0% 135.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -86.3 70.4 -61.7 -383.6 -384.5 5.0 0.0 0.0   Net working capital %   -57.5% 79.5% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0