Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FURN BY OX 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% 1.3% 1.3%   Bankruptcy risk   5.8% 14.5% 9.7% 5.1% 14.7% 10.8% 16.1% 16.1%   Credit score (0-100)   41 16 25 42 13 21 12 12   Credit rating   BBB BB BB BBB BB 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   1,484 1,124 1,337 2,147 -447 114 0.0 0.0   EBITDA   272 -144 303 615 -1,674 -1,237 0.0 0.0   EBIT   180 -173 291 610 -1,674 -1,237 0.0 0.0   Pre-tax profit (PTP)   123.5 -258.3 253.0 592.8 -1,766.7 -1,277.7 0.0 0.0   Net earnings   439.9 -210.9 194.2 459.4 -1,380.2 -999.3 0.0 0.0   Pre-tax profit without non-rec. items   124 -258 253 593 -1,767 -1,278 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   46.7 17.0 4.6 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   234 22.9 217 677 -704 -1,703 -1,783 -1,783   Interest-bearing liabilities   511 550 0.0 506 2,105 2,891 1,783 1,783   Balance sheet total (assets)   1,920 1,909 2,268 2,269 1,606 1,501 0.0 0.0   Net Debt   508 469 -26.2 437 2,102 2,887 1,783 1,783     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   1,484 1,124 1,337 2,147 -447 114 0.0 0.0   Gross profit growth   218.0% -24.3% 18.9% 60.6% 0.0% 0.0% -100.0% 0.0%   Employees   4 4 4 4 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -25.0% -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)   1,920 1,909 2,268 2,269 1,606 1,501 0 0   Balance sheet change%   134.3% -0.6% 18.8% 0.0% -29.2% -6.6% -100.0% 0.0%   Added value   271.8 -143.6 303.3 615.1 -1,669.6 -1,237.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -183 -59 -25 -9 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   1.0 -1.0 1.0 2.0 -1.0 -2.0 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 (%)   12.2% -15.4% 21.8% 28.4% 374.7% -1,080.9% 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 %   12.3% -8.7% 14.7% 27.9% -72.1% -43.9% 0.0% 0.0%   ROI %   34.5% -25.1% 77.6% 90.5% -100.4% -48.4% 0.0% 0.0%   ROE %   83.5% -164.3% 161.8% 102.8% -120.9% -64.3% 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 %   12.2% 1.2% 9.6% 29.8% -30.5% -53.2% -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, %   187.0% -326.4% -8.6% 71.0% -125.6% -233.3% 0.0% 0.0%   Gearing %   218.8% 2,398.3% 0.0% 74.8% -299.2% -169.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.1% 17.5% 19.6% 16.0% 8.8% 2.7% 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   0.8 0.7 0.7 1.1 0.4 0.3 0.0 0.0   Current Ratio   1.1 1.0 1.1 1.4 0.7 0.5 0.0 0.0   Cash and cash equivalent   3.3 81.7 26.2 69.3 3.4 3.4 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   172.0 6.0 212.5 676.5 -703.7 -1,702.9 -891.5 -891.5   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   68 -36 76 154 -417 -412 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   68 -36 76 154 -419 -412 0 0   EBIT / employee   45 -43 73 153 -419 -412 0 0   Net earnings / employee   110 -53 49 115 -345 -333 0 0