Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FUT INK ApS

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% 2.3% 2.3%   Bankruptcy risk   2.5% 8.9% 13.4% 17.3% 10.2% 10.4% 14.7% 14.4%   Credit score (0-100)   64 29 17 8 23 18 2 3   Credit rating   BBB B B B 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)  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   770 278 -133 -47.8 37.4 54.4 0.0 0.0   EBITDA   282 -141 -198 -71.3 37.4 54.4 0.0 0.0   EBIT   246 -208 -256 -86.7 27.4 44.4 0.0 0.0   Pre-tax profit (PTP)   239.3 -224.0 -265.0 -89.6 25.4 43.4 0.0 0.0   Net earnings   185.4 -176.8 -306.5 -89.6 25.4 43.4 0.0 0.0   Pre-tax profit without non-rec. items   239 -224 -265 -89.6 25.4 43.4 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   202 186 128 22.1 12.1 2.1 0.0 0.0   Shareholders equity total   876 591 174 36.0 61.5 105 -20.1 -20.1   Interest-bearing liabilities   0.5 0.0 0.0 0.0 0.0 0.0 20.1 20.1   Balance sheet total (assets)   1,246 806 371 126 169 150 0.0 0.0   Net Debt   -983 -522 -206 -82.8 -143 -135 20.1 20.1     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   770 278 -133 -47.8 37.4 54.4 0.0 0.0   Gross profit growth   -35.2% -63.9% 0.0% 64.2% 0.0% 45.4% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   1,246 806 371 126 169 150 0 0   Balance sheet change%   -5.5% -35.3% -54.0% -66.0% 33.4% -11.0% -100.0% 0.0%   Added value   281.9 -141.1 -197.9 -71.3 42.9 54.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   98 -83 -116 -121 -20 -20 -2 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 -2.0 -3.0 1.0 2.0 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 (%)   32.0% -74.8% 192.2% 181.6% 73.2% 81.6% 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 %   19.2% -20.2% -43.5% -34.9% 18.6% 27.9% 0.0% 0.0%   ROI %   29.3% -28.2% -67.0% -82.7% 56.2% 53.4% 0.0% 0.0%   ROE %   22.2% -24.1% -80.2% -85.5% 52.1% 52.2% 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 %   70.3% 73.3% 46.8% 28.5% 36.5% 69.9% -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, %   -348.7% 370.1% 103.9% 116.2% -382.5% -248.8% 0.0% 0.0%   Gearing %   0.1% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,623.3% 6,505.5% 0.0% 0.0% 0.0% 0.0% 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   2.8 2.8 1.2 1.1 1.4 3.1 0.0 0.0   Current Ratio   2.8 2.8 1.2 1.1 1.4 3.1 0.0 0.0   Cash and cash equivalent   983.3 522.3 205.6 82.8 143.0 135.3 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   671.3 397.2 38.2 6.5 41.9 95.3 -10.1 -10.1   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   282 -141 -198 -71 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   282 -141 -198 -71 0 0 0 0   EBIT / employee   246 -208 -256 -87 0 0 0 0   Net earnings / employee   185 -177 -306 -90 0 0 0 0