Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FULTON TECHNOLOGY 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8%   Bankruptcy risk   13.8% 9.0% 9.5% 12.2% 14.0% 14.3% 19.3% 15.1%   Credit score (0-100)   18 29 27 19 15 14 6 13   Credit rating   BB BB BB BB BB BB B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   609 569 519 722 779 795 795 795   Gross profit   73.4 175 246 396 213 395 0.0 0.0   EBITDA   -96.5 50.0 -10.0 127 -166 188 0.0 0.0   EBIT   -168 9.3 -39.0 127 -166 92.5 0.0 0.0   Pre-tax profit (PTP)   -173.0 9.3 -39.0 132.1 -167.3 91.0 0.0 0.0   Net earnings   -134.9 7.2 -30.4 97.4 -130.5 71.0 0.0 0.0   Pre-tax profit without non-rec. items   -173 9.3 -39.0 132 -167 91.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   69.6 28.9 0.0 0.0 22.0 415 0.0 0.0   Shareholders equity total   138 145 115 212 81.5 152 72.4 72.4   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 5.5 0.0 0.0   Balance sheet total (assets)   218 189 150 349 181 655 72.4 72.4   Net Debt   -45.1 -42.7 -33.5 -138 -40.6 -66.6 -72.4 -72.4     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   609 569 519 722 779 795 795 795   Net sales growth   -38.8% -6.5% -8.8% 39.1% 8.0% 2.0% 0.0% 0.0%   Gross profit   73.4 175 246 396 213 395 0.0 0.0   Gross profit growth   -83.3% 137.9% 40.7% 60.9% -46.2% 85.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   218 189 150 349 181 655 72 72   Balance sheet change%   -43.3% -13.4% -20.6% 132.6% -48.2% 262.6% -88.9% 0.0%   Added value   -96.5 50.0 -10.0 127.0 -166.3 187.8 0.0 0.0   Added value %   -15.8% 8.8% -1.9% 17.6% -21.3% 23.6% 0.0% 0.0%   Investments   -143 -81 -58 0 22 298 -415 0   Net sales trend   -1.0 -2.0 -3.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   -15.8% 8.8% -1.9% 17.6% -21.3% 23.6% 0.0% 0.0%   EBIT %   -27.6% 1.6% -7.5% 17.6% -21.3% 11.6% 0.0% 0.0%   EBIT to gross profit (%)   -228.8% 5.3% -15.9% 32.1% -78.2% 23.4% 0.0% 0.0%   Net Earnings %   -22.2% 1.3% -5.9% 13.5% -16.7% 8.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -10.4% 8.4% -0.3% 13.5% -16.7% 20.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   -28.4% 1.6% -7.5% 18.3% -21.5% 11.5% 0.0% 0.0%   ROA %   -55.8% 4.6% -23.0% 53.0% -62.9% 22.1% 0.0% 0.0%   ROI %   -81.4% 6.5% -29.9% 80.9% -113.4% 77.3% 0.0% 0.0%   ROE %   -65.8% 5.1% -23.4% 59.7% -88.9% 60.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   63.2% 76.8% 76.4% 60.8% 45.1% 23.3% 100.0% 100.0%   Relative indebtedness %   12.9% 7.5% 6.8% 18.9% 12.7% 19.2% 0.0% 0.0%   Relative net indebtedness %   5.5% -0.0% 0.3% -0.2% 7.5% 10.1% -9.1% -9.1%   Net int. bear. debt to EBITDA, %   46.7% -85.3% 334.4% -108.8% 24.4% -35.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 3.6% 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% 56.7% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.9 3.8 3.2 2.3 1.2 1.3 0.0 0.0   Current Ratio   1.9 3.8 3.2 2.3 1.2 1.3 0.0 0.0   Cash and cash equivalent   45.1 42.7 33.5 138.1 40.6 72.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Trade debtors turnover (days)   25.2 45.1 8.7 25.6 13.7 37.8 0.0 0.0   Trade creditors turnover (days)   5.9 8.3 10.7 12.6 1.9 6.2 0.0 0.0   Current assets / Net sales %   24.3% 28.1% 21.7% 43.0% 15.3% 25.1% 9.1% 9.1%   Net working capital   69.4 117.3 77.5 173.6 19.7 46.8 0.0 0.0   Net working capital %   11.4% 20.6% 14.9% 24.1% 2.5% 5.9% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0