Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FUJI PACKAGING A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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   0.5% 0.0% 0.0% 0.0% 0.4% 0.4% 6.3% 6.2%   Credit score (0-100)   99 0 0 0 100 100 38 38   Credit rating   AAA N/A N/A N/A AAA AAA BBB BBB   Credit limit (kDKK)   8,064.4 0.0 0.0 0.0 14,347.4 14,851.6 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 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   20,243 0.0 0.0 0.0 30,101 29,511 0.0 0.0   EBITDA   10,077 0.0 0.0 0.0 18,133 16,751 0.0 0.0   EBIT   8,655 0.0 0.0 0.0 16,829 15,017 0.0 0.0   Pre-tax profit (PTP)   10,095.7 0.0 0.0 0.0 14,212.8 13,837.9 0.0 0.0   Net earnings   8,310.0 0.0 0.0 0.0 10,743.2 10,508.2 0.0 0.0   Pre-tax profit without non-rec. items   10,096 0.0 0.0 0.0 14,213 13,838 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   13,214 0.0 0.0 0.0 30,962 40,799 0.0 0.0   Shareholders equity total   72,331 0.0 0.0 0.0 114,324 121,305 99,119 99,119   Interest-bearing liabilities   29,397 0.0 0.0 0.0 19,798 14,227 0.0 0.0   Balance sheet total (assets)   115,393 0.0 0.0 0.0 148,610 143,921 99,119 99,119   Net Debt   26,956 0.0 0.0 0.0 -11,862 -15,738 -99,111 -99,111     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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   20,243 0.0 0.0 0.0 30,101 29,511 0.0 0.0   Gross profit growth   3.0% -100.0% 0.0% 0.0% 0.0% -2.0% -100.0% 0.0%   Employees   16 0 0 0 19 19 0 0   Employee growth %   14.3% -100.0% 0.0% 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)   115,393 0 0 0 148,610 143,921 99,119 99,119   Balance sheet change%   31.4% -100.0% 0.0% 0.0% 0.0% -3.2% -31.1% 0.0%   Added value   10,077.4 0.0 0.0 0.0 16,829.4 16,750.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,396 -13,864 0 0 29,691 8,079 -40,799 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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 (%)   42.8% 0.0% 0.0% 0.0% 55.9% 50.9% 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 %   10.5% 0.0% 0.0% 0.0% 10.3% 9.6% 0.0% 0.0%   ROI %   11.5% 0.0% 0.0% 0.0% 11.4% 10.4% 0.0% 0.0%   ROE %   11.8% 0.0% 0.0% 0.0% 9.4% 8.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   64.2% 0.0% 0.0% 0.0% 76.9% 84.3% 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, %   267.5% 0.0% 0.0% 0.0% -65.4% -94.0% 0.0% 0.0%   Gearing %   40.6% 0.0% 0.0% 0.0% 17.3% 11.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 0.0% 0.0% 0.0% 11.3% 1.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 0.0 0.0 0.0 1.4 1.8 0.0 0.0   Current Ratio   1.8 0.0 0.0 0.0 2.5 3.3 0.0 0.0   Cash and cash equivalent   2,440.8 0.0 0.0 0.0 31,660.0 29,964.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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   34,779.1 0.0 0.0 0.0 51,487.8 49,823.7 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 N/A 2020 N/A 2021 N/A 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   630 0 0 0 886 882 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   630 0 0 0 954 882 0 0   EBIT / employee   541 0 0 0 886 790 0 0   Net earnings / employee   519 0 0 0 565 553 0 0