Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FUJI PACKAGING A/S - Group

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   0.4% 2.0% 2.1% 2.1% 0.3% 0.3% 6.3% 6.2%   Credit score (0-100)   100 70 68 66 100 100 38 38   Credit rating   AAA A A A AAA AAA BBB BBB   Credit limit (kDKK)   11,299.7 11.2 10.1 9.3 16,070.8 16,672.5 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   41,314 44,917 58,225 73,983 68,440 72,459 0.0 0.0   EBITDA   13,861 15,873 17,198 23,524 17,564 18,604 0.0 0.0   EBIT   11,894 15,873 17,198 23,524 14,808 15,240 0.0 0.0   Pre-tax profit (PTP)   11,076.9 11,978.0 15,613.0 17,050.0 14,238.0 15,103.5 0.0 0.0   Net earnings   8,310.0 11,978.0 15,613.0 17,050.0 10,743.2 10,508.2 0.0 0.0   Pre-tax profit without non-rec. items   11,077 15,873 17,198 23,524 14,238 15,104 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   15,014 0.0 0.0 0.0 35,532 45,793 0.0 0.0   Shareholders equity total   72,331 81,559 95,443 107,793 114,324 121,305 116,348 116,348   Interest-bearing liabilities   29,001 0.0 0.0 0.0 22,506 17,523 0.0 0.0   Balance sheet total (assets)   138,623 130,689 171,452 183,766 187,505 190,687 116,348 116,348   Net Debt   -25,978 0.0 0.0 0.0 -28,293 -29,273 -116,328 -116,328     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   41,314 44,917 58,225 73,983 68,440 72,459 0.0 0.0   Gross profit growth   -3.6% 8.7% 29.6% 27.1% -7.5% 5.9% -100.0% 0.0%   Employees   39 0 0 0 73 70 0 0   Employee growth %   11.4% -100.0% 0.0% 0.0% 0.0% -4.1% -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)   138,623 130,689 171,452 183,766 187,505 190,687 116,348 116,348   Balance sheet change%   33.6% -5.7% 31.2% 7.2% 2.0% 1.7% -39.0% 0.0%   Added value   13,861.3 15,873.0 17,198.0 23,524.0 14,808.2 18,603.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,354 -15,758 0 0 32,991 6,703 -45,793 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   28.8% 35.3% 29.5% 31.8% 21.6% 21.0% 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 %   9.8% 11.8% 11.4% 13.2% 8.0% 8.3% 0.0% 0.0%   ROI %   12.9% 13.6% 11.4% 13.2% 9.3% 11.2% 0.0% 0.0%   ROE %   11.8% 15.6% 17.6% 16.8% 9.7% 8.9% 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 %   60.4% 100.0% 100.0% 100.0% 69.6% 73.8% 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, %   -187.4% 0.0% 0.0% 0.0% -161.1% -157.3% 0.0% 0.0%   Gearing %   40.1% 0.0% 0.0% 0.0% 19.7% 14.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 0.0% 0.0% 0.0% 6.2% 2.6% 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   1.8 0.0 0.0 0.0 1.9 2.1 0.0 0.0   Current Ratio   1.9 0.0 0.0 0.0 2.1 2.1 0.0 0.0   Cash and cash equivalent   54,978.3 0.0 0.0 0.0 50,798.8 46,795.7 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   57,627.3 0.0 0.0 0.0 80,052.9 76,649.4 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  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   355 0 0 0 203 266 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   355 0 0 0 241 266 0 0   EBIT / employee   305 0 0 0 203 218 0 0   Net earnings / employee   213 0 0 0 147 150 0 0