Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FENGER SYSTEM ApS AARS 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% 1.6%   Bankruptcy risk   1.1% 1.4% 1.1% 0.9% 1.0% 0.9% 8.4% 6.6%   Credit score (0-100)   86 80 84 87 86 88 29 36   Credit rating   A A A A A A BB BBB   Credit limit (kDKK)   313.5 69.2 345.9 855.9 935.8 1,429.3 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   365 66.9 388 340 197 472 0.0 0.0   EBITDA   277 -12.8 312 266 117 381 0.0 0.0   EBIT   231 -45.9 279 234 91.5 355 0.0 0.0   Pre-tax profit (PTP)   1,402.6 909.4 1,861.8 2,619.9 2,144.8 1,835.5 0.0 0.0   Net earnings   1,340.7 901.4 1,780.5 2,550.0 2,088.0 1,693.1 0.0 0.0   Pre-tax profit without non-rec. items   1,403 909 1,862 2,620 2,145 1,835 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   1,247 1,214 1,181 1,149 1,123 1,097 0.0 0.0   Shareholders equity total   6,700 7,511 9,216 11,657 13,671 15,222 11,788 11,788   Interest-bearing liabilities   1,572 1,573 1,575 145 62.0 0.0 0.0 0.0   Balance sheet total (assets)   9,058 9,760 11,878 14,691 16,246 16,298 11,788 11,788   Net Debt   714 650 1,074 -2,912 -7,070 -7,145 -11,788 -11,788     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   365 66.9 388 340 197 472 0.0 0.0   Gross profit growth   38.5% -81.7% 479.2% -12.4% -42.0% 139.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   9,058 9,760 11,878 14,691 16,246 16,298 11,788 11,788   Balance sheet change%   17.0% 7.7% 21.7% 23.7% 10.6% 0.3% -27.7% 0.0%   Added value   276.7 -12.8 311.9 266.2 124.1 381.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -92 -66 -66 -65 -52 -52 -1,097 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   63.1% -68.6% 71.9% 68.8% 46.4% 75.4% 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 %   17.9% 10.7% 18.1% 20.5% 14.1% 11.5% 0.0% 0.0%   ROI %   19.2% 11.3% 19.2% 23.6% 16.7% 12.7% 0.0% 0.0%   ROE %   22.1% 12.7% 21.3% 24.4% 16.5% 11.7% 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 %   74.1% 77.1% 77.7% 79.4% 84.2% 93.5% 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, %   257.9% -5,072.4% 344.3% -1,094.3% -6,021.7% -1,873.3% 0.0% 0.0%   Gearing %   23.5% 20.9% 17.1% 1.2% 0.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 6.5% 5.8% 12.8% 31.5% 119.8% 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   2.3 2.5 2.6 2.6 5.0 13.7 0.0 0.0   Current Ratio   2.6 3.0 3.0 3.0 5.3 14.7 0.0 0.0   Cash and cash equivalent   858.6 922.8 501.3 3,057.3 7,131.9 7,144.5 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   2,939.0 3,594.6 4,516.8 5,341.9 9,895.5 11,040.2 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  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   277 -13 312 266 124 381 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   277 -13 312 266 117 381 0 0   EBIT / employee   231 -46 279 234 92 355 0 0   Net earnings / employee   1,341 901 1,780 2,550 2,088 1,693 0 0