Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FORST & JAGTHUSET 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.6% 5.5% 4.2% 6.2% 5.6% 6.3% 13.7% 13.4%   Credit score (0-100)   37 41 47 37 40 37 16 17   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,329 1,835 1,307 968 1,072 882 0.0 0.0   EBITDA   534 911 212 -59.0 59.0 -113 0.0 0.0   EBIT   440 911 212 -59.0 59.0 -113 0.0 0.0   Pre-tax profit (PTP)   396.0 846.0 161.0 -95.0 23.0 -152.8 0.0 0.0   Net earnings   308.0 658.0 125.0 -96.0 40.0 -169.8 0.0 0.0   Pre-tax profit without non-rec. items   396 846 161 -95.0 23.0 -153 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   234 892 1,018 921 961 791 711 711   Interest-bearing liabilities   994 994 734 612 631 700 0.0 0.0   Balance sheet total (assets)   1,396 2,714 2,198 1,725 1,836 1,681 711 711   Net Debt   890 -290 170 497 508 611 -711 -711     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,329 1,835 1,307 968 1,072 882 0.0 0.0   Gross profit growth   11.7% 38.1% -28.8% -25.9% 10.7% -17.7% -100.0% 0.0%   Employees   4 4 4 4 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -25.0% 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)   1,396 2,714 2,198 1,725 1,836 1,681 711 711   Balance sheet change%   13.1% 94.4% -19.0% -21.5% 6.4% -8.5% -57.7% 0.0%   Added value   534.0 911.0 212.0 -59.0 59.0 -112.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -188 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   2.0 3.0 4.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   33.1% 49.6% 16.2% -6.1% 5.5% -12.8% 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 %   32.5% 44.3% 8.6% -3.0% 3.3% -6.4% 0.0% 0.0%   ROI %   37.1% 58.5% 11.7% -3.6% 3.8% -7.3% 0.0% 0.0%   ROE %   42.0% 116.9% 13.1% -9.9% 4.3% -19.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   16.8% 32.9% 46.3% 53.4% 52.3% 47.0% 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, %   166.7% -31.8% 80.2% -842.4% 861.0% -541.5% 0.0% 0.0%   Gearing %   424.8% 111.4% 72.1% 66.4% 65.7% 88.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 6.5% 5.9% 5.3% 5.8% 6.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.5 1.6 0.9 0.3 0.5 0.7 0.0 0.0   Current Ratio   4.7 3.2 3.1 3.1 3.1 6.1 0.0 0.0   Cash and cash equivalent   104.0 1,284.0 564.0 115.0 123.0 88.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,056.0 1,822.0 1,455.0 1,135.0 1,201.0 1,348.2 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   134 228 53 -15 20 -38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   134 228 53 -15 20 -38 0 0   EBIT / employee   110 228 53 -15 20 -38 0 0   Net earnings / employee   77 165 31 -24 13 -57 0 0