Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HJ FUGEENTREPRISE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 5.5% 5.5%   Bankruptcy risk   1.6% 1.4% 1.4% 2.0% 2.1% 3.9% 9.6% 9.4%   Credit score (0-100)   77 80 78 68 66 49 26 26   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   6.0 35.5 33.8 0.6 0.3 0.0 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 7,448 5,494 5,494 5,494   Gross profit   3,412 4,247 5,377 4,408 5,265 4,015 0.0 0.0   EBITDA   488 624 1,260 153 1,783 1,707 0.0 0.0   EBIT   449 577 1,173 49.4 1,638 1,652 0.0 0.0   Pre-tax profit (PTP)   448.1 574.7 1,158.7 36.4 1,597.5 1,650.6 0.0 0.0   Net earnings   342.5 442.4 892.9 28.2 1,230.5 1,281.2 0.0 0.0   Pre-tax profit without non-rec. items   448 575 1,159 36.4 1,598 1,651 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   124 133 240 342 227 117 0.0 0.0   Shareholders equity total   1,156 1,599 2,381 2,296 2,226 3,346 3,057 3,057   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,974 2,572 3,207 2,945 4,875 3,874 3,057 3,057   Net Debt   -1,101 -1,812 -2,264 -1,896 -4,019 -3,281 -3,057 -3,057     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 7,448 5,494 5,494 5,494   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -26.2% 0.0% 0.0%   Gross profit   3,412 4,247 5,377 4,408 5,265 4,015 0.0 0.0   Gross profit growth   37.3% 24.5% 26.6% -18.0% 19.5% -23.8% -100.0% 0.0%   Employees   0 0 0 10 7 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -30.0% -28.6% -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)   1,974 2,572 3,207 2,945 4,875 3,874 3,057 3,057   Balance sheet change%   35.5% 30.3% 24.7% -8.2% 65.5% -20.5% -21.1% 0.0%   Added value   488.1 624.2 1,259.9 152.6 1,741.1 1,706.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 23.4% 31.1% 0.0% 0.0%   Investments   -24 -39 20 -1 -260 -164 -117 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 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% 23.9% 31.1% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 22.0% 30.1% 0.0% 0.0%   EBIT to gross profit (%)   13.1% 13.6% 21.8% 1.1% 31.1% 41.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 16.5% 23.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 18.5% 24.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 21.5% 30.0% 0.0% 0.0%   ROA %   26.2% 25.4% 40.6% 1.6% 41.9% 37.8% 0.0% 0.0%   ROI %   45.5% 41.9% 58.9% 2.1% 72.4% 59.3% 0.0% 0.0%   ROE %   34.8% 32.1% 44.9% 1.2% 54.4% 46.0% 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 %   58.6% 62.2% 74.2% 78.0% 45.7% 86.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 35.6% 9.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -18.4% -50.1% -55.6% -55.6%   Net int. bear. debt to EBITDA, %   -225.5% -290.2% -179.7% -1,242.6% -225.4% -192.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 15,463.6% 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   2.2 2.5 3.5 3.8 1.7 6.9 0.0 0.0   Current Ratio   2.3 2.5 3.6 4.0 1.8 7.1 0.0 0.0   Cash and cash equivalent   1,100.8 1,811.7 2,263.6 1,896.2 4,019.2 3,281.3 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 19.5 15.4 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 40.1 22.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 62.4% 68.4% 55.6% 55.6%   Net working capital   1,032.4 1,466.1 2,141.3 1,954.6 1,999.2 3,228.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 26.8% 58.8% 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 1,064 1,099 0 0   Added value / employee   0 0 0 15 249 341 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 15 255 341 0 0   EBIT / employee   0 0 0 5 234 330 0 0   Net earnings / employee   0 0 0 3 176 256 0 0