Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FM Bulk Handling A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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% 3.4% 3.4% 3.4% 4.2% 1.4% 5.1% 5.0%   Credit score (0-100)   56 56 55 53 47 78 42 44   Credit rating   BBB BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 197.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   34,935 36,344 43,852 32,843 22,349 25,567 0.0 0.0   EBITDA   10,895 10,153 16,816 2,863 -3,289 5,633 0.0 0.0   EBIT   10,895 10,153 16,816 2,863 -6,289 2,670 0.0 0.0   Pre-tax profit (PTP)   8,000.0 7,348.0 12,435.0 1,456.0 -6,755.9 1,564.1 0.0 0.0   Net earnings   8,000.0 7,348.0 12,435.0 1,456.0 -5,290.4 1,201.1 0.0 0.0   Pre-tax profit without non-rec. items   10,895 10,153 16,816 2,863 -6,756 1,564 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 37,665 35,524 0.0 0.0   Shareholders equity total   24,640 21,988 30,423 24,379 14,089 15,290 14,790 14,790   Interest-bearing liabilities   0.0 0.0 0.0 0.0 22,182 20,591 0.0 0.0   Balance sheet total (assets)   53,647 51,424 78,881 70,346 71,796 59,404 14,790 14,790   Net Debt   0.0 0.0 0.0 0.0 22,140 17,648 -14,199 -14,199     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   34,935 36,344 43,852 32,843 22,349 25,567 0.0 0.0   Gross profit growth   44.0% 4.0% 20.7% -25.1% -32.0% 14.4% -100.0% 0.0%   Employees   0 0 0 0 67 52 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% -22.4% -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)   53,647 51,424 78,881 70,346 71,796 59,404 14,790 14,790   Balance sheet change%   21.5% -4.1% 53.4% -10.8% 2.1% -17.3% -75.1% 0.0%   Added value   10,895.0 10,153.0 16,816.0 2,863.0 -6,288.7 5,633.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17,890 0 0 0 35,220 -5,068 -35,524 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   31.2% 27.9% 38.3% 8.7% -28.1% 10.4% 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 %   22.3% 19.3% 25.8% 3.8% -8.7% 4.1% 0.0% 0.0%   ROI %   25.2% 19.3% 25.8% 3.8% -10.6% 5.9% 0.0% 0.0%   ROE %   37.0% 31.5% 47.5% 5.3% -27.5% 8.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 19.6% 25.7% 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, %   0.0% 0.0% 0.0% 0.0% -673.2% 313.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 157.4% 134.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 4.9% 5.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.7 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.0 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 42.3 2,943.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 0.0 0.0 0.0 1,042.6 6,346.0 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -94 108 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -49 108 0 0   EBIT / employee   0 0 0 0 -94 51 0 0   Net earnings / employee   0 0 0 0 -79 23 0 0