Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fortuna Muslinger 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   3.4% 3.0% 3.5% 3.1% 2.6% 1.9% 4.1% 4.1%   Credit score (0-100)   56 57 51 56 61 70 49 49   Credit rating   BBB BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 0.0 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   836 1,127 1,813 1,882 2,424 2,834 0.0 0.0   EBITDA   567 1,049 1,813 1,777 2,247 2,707 0.0 0.0   EBIT   -509 69.4 760 730 1,185 1,645 0.0 0.0   Pre-tax profit (PTP)   -1,154.4 21.1 747.6 722.7 833.4 1,379.6 0.0 0.0   Net earnings   -900.4 16.4 582.9 563.7 650.0 1,076.1 0.0 0.0   Pre-tax profit without non-rec. items   -1,154 21.1 748 723 833 1,380 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   4,656 3,855 3,506 3,338 2,980 2,621 0.0 0.0   Shareholders equity total   -2,463 -2,446 -1,864 -1,300 -650 426 376 376   Interest-bearing liabilities   24,245 23,553 21,837 18,675 17,539 17,474 12,299 12,299   Balance sheet total (assets)   23,020 22,833 21,971 20,423 20,428 21,900 12,675 12,675   Net Debt   23,133 20,961 20,730 18,472 17,281 17,073 12,299 12,299     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   836 1,127 1,813 1,882 2,424 2,834 0.0 0.0   Gross profit growth   17.8% 34.9% 60.9% 3.8% 28.8% 16.9% -100.0% 0.0%   Employees   1 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   23,020 22,833 21,971 20,423 20,428 21,900 12,675 12,675   Balance sheet change%   0.7% -0.8% -3.8% -7.0% 0.0% 7.2% -42.1% 0.0%   Added value   566.7 1,048.7 1,812.9 1,776.6 2,231.6 2,707.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,152 -2,484 -2,106 -1,918 -2,124 -2,124 -2,621 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   -61.0% 6.2% 41.9% 38.8% 48.9% 58.1% 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 %   -2.0% 0.3% 3.1% 3.2% 5.5% 8.0% 0.0% 0.0%   ROI %   -2.1% 0.3% 3.2% 3.3% 5.6% 8.2% 0.0% 0.0%   ROE %   -3.9% 0.1% 2.6% 2.7% 3.2% 10.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -9.7% -9.7% -7.8% -6.0% -3.1% 1.9% 3.0% 3.0%   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, %   4,082.0% 1,998.7% 1,143.4% 1,039.7% 769.2% 630.7% 0.0% 0.0%   Gearing %   -984.4% -962.8% -1,171.8% -1,436.8% -2,699.2% 4,098.5% 3,267.9% 3,267.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 0.2% 0.1% 0.0% 1.9% 2.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.5 7.5 1.8 1.6 2.4 2.8 0.0 0.0   Current Ratio   0.5 7.5 1.8 1.6 2.4 2.8 0.0 0.0   Cash and cash equivalent   1,111.8 2,592.8 1,107.1 203.3 257.6 401.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -2,029.4 3,025.6 1,628.3 1,101.5 2,367.6 4,274.8 -6,149.5 -6,149.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   567 1,049 0 1,777 2,232 2,707 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   567 1,049 0 1,777 2,247 2,707 0 0   EBIT / employee   -509 69 0 730 1,185 1,645 0 0   Net earnings / employee   -900 16 0 564 650 1,076 0 0