Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FUGESERVICE AF 1974 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   6.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 3.8% 5.2% 3.9% 17.9% 28.6% 19.6% 19.6%   Credit score (0-100)   0 53 45 52 9 2 5 5   Credit rating   N/A BBB BBB BBB B B B B   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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,000 699 328 257 -21.0 0.0 0.0   EBITDA   0.0 348 156 69.5 116 -25.3 0.0 0.0   EBIT   0.0 337 145 58.8 104 -25.3 0.0 0.0   Pre-tax profit (PTP)   0.0 331.4 138.7 55.3 102.5 -24.4 0.0 0.0   Net earnings   0.0 252.9 103.8 39.1 72.4 -24.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 331 139 55.3 102 -24.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 33.9 23.2 12.5 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 464 473 406 478 343 180 180   Interest-bearing liabilities   0.0 92.4 109 40.7 16.2 0.0 0.0 0.0   Balance sheet total (assets)   0.0 818 800 547 566 356 180 180   Net Debt   0.0 -670 -620 -403 -550 -279 -180 -180     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 1,000 699 328 257 -21.0 0.0 0.0   Gross profit growth   0.0% 0.0% -30.1% -53.1% -21.5% 0.0% 0.0% 0.0%   Employees   0 2 2 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% 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)   0 818 800 547 566 356 180 180   Balance sheet change%   0.0% 0.0% -2.2% -31.6% 3.5% -37.1% -49.4% 0.0%   Added value   0.0 348.0 155.9 69.5 114.2 -25.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 23 -21 -21 -25 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 (%)   0.0% 33.7% 20.8% 17.9% 40.2% 120.5% 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 %   0.0% 41.3% 18.0% 8.7% 18.6% -5.1% 0.0% 0.0%   ROI %   0.0% 60.6% 25.5% 11.4% 22.0% -5.6% 0.0% 0.0%   ROE %   0.0% 54.5% 22.2% 8.9% 16.4% -5.9% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 56.7% 59.1% 74.2% 84.5% 96.3% 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, %   0.0% -192.4% -397.3% -580.2% -474.1% 1,101.7% 0.0% 0.0%   Gearing %   0.0% 19.9% 23.1% 10.0% 3.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 12.7% 6.4% 4.7% 3.8% 9.7% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 2.2 2.4 3.8 6.4 27.2 0.0 0.0   Current Ratio   0.0 2.2 2.4 3.8 6.4 27.2 0.0 0.0   Cash and cash equivalent   0.0 762.1 728.7 444.0 566.3 278.8 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 430.7 449.5 393.4 478.3 343.2 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 174 78 70 114 -25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 174 78 70 116 -25 0 0   EBIT / employee   0 169 73 59 104 -25 0 0   Net earnings / employee   0 126 52 39 72 -24 0 0