Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FUJITSU A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   0.0% 0.6% 1.2% 3.6% 9.7% 26.4% 19.6% 19.6%   Credit score (0-100)   0 98 82 51 25 2 6 6   Credit rating   N/A AA A BBB BB B B B   Credit limit (mDKK)   0.0 18.6 3.9 0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 743 715 478 592 335 335 335   Gross profit   0.0 196 168 134 110 -46.8 0.0 0.0   EBITDA   0.0 35.9 3.8 -22.9 -45.2 -194 0.0 0.0   EBIT   0.0 7.4 -22.3 -53.2 -56.7 -276 0.0 0.0   Pre-tax profit (PTP)   0.0 6.1 -19.6 -52.8 -59.8 -279.4 0.0 0.0   Net earnings   0.0 0.6 -19.6 -52.8 -61.0 -279.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 6.1 -19.6 -52.8 -59.8 -279 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   0.0 8.3 9.8 7.1 9.0 0.0 0.0 0.0   Shareholders equity total   0.0 107 87.4 34.6 -26.4 -179 -615 -615   Interest-bearing liabilities   0.0 47.0 37.7 25.4 110 53.7 615 615   Balance sheet total (assets)   0.0 318 278 183 201 64.4 0.0 0.0   Net Debt   0.0 -34.3 -36.4 15.9 110 53.7 615 615     See the entire balance sheet 1.0 Volume  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 743 715 478 592 335 335 335   Net sales growth   0.0% 0.0% -3.8% -33.0% 23.8% -43.5% 0.0% 0.0%   Gross profit   0.0 196 168 134 110 -46.8 0.0 0.0   Gross profit growth   0.0% 0.0% -14.2% -20.5% -17.8% 0.0% 0.0% 0.0%   Employees   0 221 215 202 187 159 0 0   Employee growth %   0.0% 0.0% -2.7% -6.0% -7.4% -15.0% -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)   0 318 278 183 201 64 0 0   Balance sheet change%   0.0% 0.0% -12.8% -34.0% 9.7% -68.0% -100.0% 0.0%   Added value   0.0 35.9 3.8 -22.9 -26.4 -193.8 0.0 0.0   Added value %   0.0% 4.8% 0.5% -4.8% -4.5% -57.9% 0.0% 0.0%   Investments   0 47 -16 -32 -15 -162 0 0   Net sales trend   0.0 0.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A EBITDA %   0.0% 4.8% 0.5% -4.8% -7.6% -57.9% 0.0% 0.0%   EBIT %   0.0% 1.0% -3.1% -11.1% -9.6% -82.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 3.8% -13.3% -39.8% -51.6% 589.6% 0.0% 0.0%   Net Earnings %   0.0% 0.1% -2.7% -11.0% -10.3% -83.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 3.9% 0.9% -4.7% -8.4% -59.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.8% -2.7% -11.0% -10.1% -83.5% 0.0% 0.0%   ROA %   0.0% 3.1% -6.2% -22.3% -25.7% -116.4% 0.0% 0.0%   ROI %   0.0% 6.1% -11.8% -47.3% -56.3% -191.5% 0.0% 0.0%   ROE %   0.0% 0.5% -20.2% -86.6% -51.8% -211.0% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   0.0% 37.6% 37.2% 21.9% -12.4% -76.4% -100.0% -100.0%   Relative indebtedness %   0.0% 27.3% 24.8% 28.0% 36.6% 37.3% 183.6% 183.6%   Relative net indebtedness %   0.0% 16.4% 14.4% 26.0% 36.6% 37.3% 183.6% 183.6%   Net int. bear. debt to EBITDA, %   0.0% -95.5% -961.0% -69.5% -243.3% -27.7% 0.0% 0.0%   Gearing %   0.0% 43.9% 43.1% 73.4% -416.2% -29.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 16.4% 3.0% 4.4% 10.5% 6.5% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.0 1.4 1.5 0.8 0.6 0.5 0.0 0.0   Current Ratio   0.0 1.2 1.1 0.7 0.5 0.5 0.0 0.0   Cash and cash equivalent   0.0 81.3 74.1 9.5 0.0 0.0 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 35.6 30.7 37.7 39.6 41.7 0.0 0.0   Trade creditors turnover (days)   0.0 224.2 148.5 27.0 39.1 28.3 0.0 0.0   Current assets / Net sales %   0.0% 30.8% 25.7% 19.7% 19.7% 18.1% 0.0% 0.0%   Net working capital   0.0 35.0 22.4 -39.9 -100.0 -64.3 -307.3 -307.3   Net working capital %   0.0% 4.7% 3.1% -8.3% -16.9% -19.2% -91.8% -91.8%   1.0 Employee efficiency  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 3 3 2 3 2 0 0   Added value / employee   0 0 0 -0 -0 -1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -0 -0 -1 0 0   EBIT / employee   0 0 -0 -0 -0 -2 0 0   Net earnings / employee   0 0 -0 -0 -0 -2 0 0