Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FUJI PACKAGING A/S - Group 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   3.2% 3.1% 3.0% 3.0% 0.8% 0.8% 5.5% 5.5%   Credit score (0-100)   57 56 56 57 90 92 41 41   Credit rating   BBB BBB BBB BBB AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 13,748.9 15,344.3 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   44,917 58,225 73,983 68,440 72,459 82,237 0.0 0.0   EBITDA   15,873 17,198 23,524 14,395 18,604 24,921 0.0 0.0   EBIT   15,873 17,198 23,524 14,395 15,240 21,396 0.0 0.0   Pre-tax profit (PTP)   11,978.0 15,613.0 17,050.0 10,743.0 15,103.5 22,140.8 0.0 0.0   Net earnings   11,978.0 15,613.0 17,050.0 10,743.0 10,508.2 16,993.0 0.0 0.0   Pre-tax profit without non-rec. items   15,873 17,198 23,524 14,395 15,104 22,141 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   0.0 0.0 0.0 0.0 45,793 45,177 0.0 0.0   Shareholders equity total   81,559 95,443 107,793 114,324 121,305 134,643 128,541 128,541   Interest-bearing liabilities   0.0 0.0 0.0 0.0 17,523 17,597 0.0 0.0   Balance sheet total (assets)   130,689 171,452 183,766 187,505 190,687 197,928 128,541 128,541   Net Debt   0.0 0.0 0.0 0.0 -29,109 -27,327 -128,122 -128,122     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   44,917 58,225 73,983 68,440 72,459 82,237 0.0 0.0   Gross profit growth   8.7% 29.6% 27.1% -7.5% 5.9% 13.5% -100.0% 0.0%   Employees   0 0 0 0 70 76 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 8.6% -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)   130,689 171,452 183,766 187,505 190,687 197,928 128,541 128,541   Balance sheet change%   -5.7% 31.2% 7.2% 2.0% 1.7% 3.8% -35.1% 0.0%   Added value   15,873.0 17,198.0 23,524.0 14,395.0 15,240.5 24,921.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15,758 0 0 0 42,450 -3,743 -45,177 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  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 (%)   35.3% 29.5% 31.8% 21.0% 21.0% 26.0% 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 %   11.8% 11.4% 13.2% 7.8% 8.3% 11.6% 0.0% 0.0%   ROI %   13.6% 11.4% 13.2% 7.8% 9.5% 15.3% 0.0% 0.0%   ROE %   15.6% 17.6% 16.8% 9.7% 8.9% 13.3% 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 %   100.0% 100.0% 100.0% 100.0% 74.0% 75.0% 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% -156.5% -109.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 14.4% 13.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 5.9% 1.8% 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   0.0 0.0 0.0 0.0 2.1 2.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.1 2.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 46,632.4 44,924.0 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   0.0 0.0 0.0 0.0 76,649.4 90,306.5 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   0 0 0 0 218 328 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 266 328 0 0   EBIT / employee   0 0 0 0 218 282 0 0   Net earnings / employee   0 0 0 0 150 224 0 0