Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FM IT ApS Estimate generation in progress, please wait... 0%

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% 1.5% 1.5%   Bankruptcy risk   4.5% 4.2% 5.3% 4.3% 16.2% 8.4% 11.8% 11.6%   Credit score (0-100)   48 49 42 46 10 28 20 21   Credit rating   BBB BBB BBB BBB BB BB 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)  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   1,087 638 503 1,050 1,054 905 0.0 0.0   EBITDA   512 22.4 -50.5 383 361 209 0.0 0.0   EBIT   512 22.4 -50.5 383 361 209 0.0 0.0   Pre-tax profit (PTP)   466.0 529.4 72.1 257.5 -234.7 180.6 0.0 0.0   Net earnings   362.0 412.7 75.5 194.8 -234.7 180.6 0.0 0.0   Pre-tax profit without non-rec. items   466 529 72.1 257 -235 181 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,776 3,081 3,046 3,127 2,778 2,841 2,594 2,594   Interest-bearing liabilities   0.0 0.0 8.7 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,013 3,196 3,236 3,295 2,939 2,960 2,594 2,594   Net Debt   -2,893 -3,120 -3,059 -3,134 -2,654 -2,563 -2,594 -2,594     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   1,087 638 503 1,050 1,054 905 0.0 0.0   Gross profit growth   -6.9% -41.3% -21.1% 108.6% 0.3% -14.1% -100.0% 0.0%   Employees   1 1 1 1 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   3,013 3,196 3,236 3,295 2,939 2,960 2,594 2,594   Balance sheet change%   2.2% 6.1% 1.2% 1.8% -10.8% 0.7% -12.4% 0.0%   Added value   512.0 22.4 -50.5 383.3 361.0 209.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 1.0 2.0 3.0 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 (%)   47.1% 3.5% -10.0% 36.5% 34.3% 23.1% 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 %   23.0% 22.8% 14.5% 28.5% 11.9% 7.1% 0.0% 0.0%   ROI %   25.9% 24.1% 15.2% 30.1% 12.6% 7.5% 0.0% 0.0%   ROE %   13.7% 14.1% 2.5% 6.3% -7.9% 6.4% 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 %   92.1% 96.4% 94.1% 94.9% 94.5% 96.0% 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, %   -565.0% -13,949.1% 6,052.4% -817.6% -735.1% -1,224.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.3% 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% 9,013.9% 15,367.1% 0.0% 0.0% 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   12.7 27.7 17.0 19.7 18.3 24.9 0.0 0.0   Current Ratio   12.7 27.7 17.0 19.7 18.3 24.9 0.0 0.0   Cash and cash equivalent   2,893.0 3,120.4 3,067.8 3,134.0 2,654.2 2,562.5 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   1,103.0 340.4 496.1 416.8 2,747.9 2,839.4 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   512 22 -51 383 0 209 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   512 22 -51 383 0 209 0 0   EBIT / employee   512 22 -51 383 0 209 0 0   Net earnings / employee   362 413 76 195 0 181 0 0