Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FPR FORSIKRINGSMÆGLERAKTIESELSKAB 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% 0.8% 0.8%   Bankruptcy risk   1.8% 2.1% 1.2% 1.8% 1.6% 2.7% 17.8% 17.8%   Credit score (0-100)   72 69 81 71 74 59 9 9   Credit rating   A A A A A BBB B B   Credit limit (kDKK)   10.8 2.4 338.9 14.0 43.3 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   17,073 18,663 21,535 21,089 21,049 21,630 0.0 0.0   EBITDA   4,802 4,958 8,753 8,651 6,818 6,250 0.0 0.0   EBIT   4,601 4,659 8,560 8,524 6,704 6,145 0.0 0.0   Pre-tax profit (PTP)   4,434.8 4,436.2 8,344.2 8,487.2 6,591.6 6,144.8 0.0 0.0   Net earnings   3,457.2 3,686.0 6,116.5 6,524.6 5,106.2 4,783.8 0.0 0.0   Pre-tax profit without non-rec. items   4,435 4,436 8,344 8,487 6,592 6,145 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   1,448 1,481 1,287 222 107 2.8 0.0 0.0   Shareholders equity total   3,969 4,430 6,846 7,271 5,777 5,461 111 111   Interest-bearing liabilities   965 63.7 66.9 67.8 149 176 0.0 0.0   Balance sheet total (assets)   45,800 60,289 15,224 20,359 13,733 58,919 111 111   Net Debt   -40,116 -54,844 -6,613 -17,720 -12,643 -56,141 -111 -111     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   17,073 18,663 21,535 21,089 21,049 21,630 0.0 0.0   Gross profit growth   131.5% 9.3% 15.4% -2.1% -0.2% 2.8% -100.0% 0.0%   Employees   19 19 18 17 18 19 0 0   Employee growth %   0.0% 0.0% -5.3% -5.6% 5.9% 5.6% -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)   45,800 60,289 15,224 20,359 13,733 58,919 111 111   Balance sheet change%   216.0% 31.6% -74.7% 33.7% -32.5% 329.0% -99.8% 0.0%   Added value   4,802.4 4,958.0 8,753.3 8,651.2 6,831.0 6,249.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -189 -266 -387 -1,193 -229 -209 -3 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   27.0% 25.0% 39.7% 40.4% 31.8% 28.4% 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 %   15.3% 8.8% 22.7% 47.9% 39.3% 17.0% 0.0% 0.0%   ROI %   104.0% 98.8% 150.1% 119.6% 101.1% 106.6% 0.0% 0.0%   ROE %   87.7% 87.8% 108.5% 92.4% 78.3% 85.1% 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 %   8.7% 7.3% 45.0% 35.7% 42.1% 9.3% 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, %   -835.3% -1,106.2% -75.6% -204.8% -185.4% -898.3% 0.0% 0.0%   Gearing %   24.3% 1.4% 1.0% 0.9% 2.6% 3.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   34.3% 43.3% 330.2% 54.5% 103.3% 11.7% 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   1.1 1.0 1.6 1.5 1.7 1.1 0.0 0.0   Current Ratio   1.1 1.0 1.6 1.5 1.7 1.1 0.0 0.0   Cash and cash equivalent   41,081.0 54,907.7 6,680.1 17,788.2 12,792.1 56,316.5 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   2,338.8 2,764.5 5,374.4 6,860.1 5,463.5 5,251.9 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   253 261 486 509 379 329 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   253 261 486 509 379 329 0 0   EBIT / employee   242 245 476 501 372 323 0 0   Net earnings / employee   182 194 340 384 284 252 0 0