Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FN POLERING 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% 7.8% 7.8%   Bankruptcy risk   1.3% 1.6% 1.2% 1.4% 1.1% 1.1% 11.0% 11.0%   Credit score (0-100)   82 76 81 77 84 82 22 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   39.7 4.0 40.3 18.8 81.8 78.5 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   1,182 895 1,053 1,321 1,745 2,020 0.0 0.0   EBITDA   623 370 539 745 785 787 0.0 0.0   EBIT   515 262 419 618 657 778 0.0 0.0   Pre-tax profit (PTP)   477.5 352.3 457.5 690.5 537.2 837.0 0.0 0.0   Net earnings   345.2 265.7 368.1 517.7 407.1 662.3 0.0 0.0   Pre-tax profit without non-rec. items   478 352 458 691 537 837 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   166 111 635 508 428 68.2 0.0 0.0   Shareholders equity total   1,632 1,398 1,266 1,284 1,191 1,353 673 673   Interest-bearing liabilities   0.0 0.0 450 383 310 0.0 0.0 0.0   Balance sheet total (assets)   2,105 1,856 2,200 2,222 2,153 2,251 673 673   Net Debt   -1,539 -1,353 -917 -1,243 -433 -717 -673 -673     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   1,182 895 1,053 1,321 1,745 2,020 0.0 0.0   Gross profit growth   10.7% -24.3% 17.7% 25.5% 32.0% 15.8% -100.0% 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)   2,105 1,856 2,200 2,222 2,153 2,251 673 673   Balance sheet change%   2.3% -11.8% 18.5% 1.0% -3.1% 4.6% -70.1% 0.0%   Added value   623.2 369.8 539.3 744.6 784.4 787.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -216 -216 352 -254 -209 -369 -68 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 (%)   43.6% 29.3% 39.8% 46.7% 37.7% 38.5% 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 %   24.8% 17.9% 22.7% 31.6% 30.1% 38.6% 0.0% 0.0%   ROI %   30.6% 23.1% 29.4% 41.0% 41.0% 59.1% 0.0% 0.0%   ROE %   20.8% 17.5% 27.6% 40.6% 32.9% 52.1% 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 %   77.6% 75.3% 57.6% 57.8% 55.3% 60.1% 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, %   -246.9% -365.9% -170.1% -167.0% -55.1% -91.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 35.5% 29.8% 26.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.4% 2.0% 34.7% 7.8% 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   4.1 3.8 1.7 1.9 1.8 1.5 0.0 0.0   Current Ratio   4.1 3.8 1.7 1.9 1.8 1.5 0.0 0.0   Cash and cash equivalent   1,538.8 1,353.0 1,367.2 1,626.4 742.6 717.0 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   819.8 588.7 -261.0 -62.3 782.0 468.1 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   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