Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

F.J.H. AUTOMATIC 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   8.3% 5.9% 4.6% 4.2% 4.6% 3.9% 12.0% 12.0%   Credit score (0-100)   31 39 45 48 45 50 20 20   Credit rating   BB BBB BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,456 1,744 1,967 4,623 5,713 5,832 0.0 0.0   EBITDA   -222 252 363 286 710 243 0.0 0.0   EBIT   -222 252 363 196 613 145 0.0 0.0   Pre-tax profit (PTP)   -337.3 210.8 318.2 142.6 533.3 108.0 0.0 0.0   Net earnings   -263.8 161.5 246.3 109.6 400.2 72.7 0.0 0.0   Pre-tax profit without non-rec. items   -337 211 318 143 533 108 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   381 328 302 319 222 124 0.0 0.0   Shareholders equity total   1,110 1,872 1,983 2,092 2,413 2,485 1,485 1,485   Interest-bearing liabilities   2,006 0.0 61.5 1,132 180 1,624 0.0 0.0   Balance sheet total (assets)   4,563 4,191 3,818 4,631 4,983 6,157 1,485 1,485   Net Debt   2,005 -355 49.0 1,126 172 1,617 -1,485 -1,485     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,456 1,744 1,967 4,623 5,713 5,832 0.0 0.0   Gross profit growth   -30.8% 19.7% 12.8% 135.0% 23.6% 2.1% -100.0% 0.0%   Employees   11 11 11 11 12 13 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 9.1% 8.3% -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)   4,563 4,191 3,818 4,631 4,983 6,157 1,485 1,485   Balance sheet change%   -2.1% -8.2% -8.9% 21.3% 7.6% 23.6% -75.9% 0.0%   Added value   -221.7 252.4 363.0 285.7 702.5 242.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -56 -53 -26 -72 -195 -195 -124 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 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   -15.2% 14.5% 18.5% 4.2% 10.7% 2.5% 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 %   -4.7% 6.1% 9.1% 4.7% 12.8% 2.7% 0.0% 0.0%   ROI %   -7.2% 10.2% 17.8% 7.4% 20.9% 4.4% 0.0% 0.0%   ROE %   -21.2% 10.8% 12.8% 5.4% 17.8% 3.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   24.3% 44.7% 51.9% 45.2% 50.7% 40.6% 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, %   -904.2% -140.6% 13.5% 394.3% 24.2% 666.6% 0.0% 0.0%   Gearing %   180.7% 0.0% 3.1% 54.1% 7.4% 65.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 5.6% 148.5% 9.1% 12.2% 4.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.5 0.8 0.9 1.0 1.4 1.2 0.0 0.0   Current Ratio   1.2 1.7 1.9 1.7 1.8 1.6 0.0 0.0   Cash and cash equivalent   1.2 354.9 12.5 5.5 7.5 7.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   670.1 1,580.8 1,575.7 1,678.4 2,097.4 2,294.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -20 23 33 26 59 19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -20 23 33 26 59 19 0 0   EBIT / employee   -20 23 33 18 51 11 0 0   Net earnings / employee   -24 15 22 10 33 6 0 0