Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FMR MASKINER 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.7% 4.2% 5.9% 2.6% 1.5% 1.8% 9.8% 9.6%   Credit score (0-100)   75 49 39 60 75 71 25 26   Credit rating   A BBB BBB BBB A A BB BB   Credit limit (kDKK)   7.3 0.0 0.0 0.0 23.7 5.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,303 4,524 6,639 7,354 9,983 9,149 0.0 0.0   EBITDA   1,108 -260 961 1,031 1,941 1,657 0.0 0.0   EBIT   943 -487 722 721 1,577 1,307 0.0 0.0   Pre-tax profit (PTP)   741.7 -697.5 501.3 526.2 1,041.5 572.9 0.0 0.0   Net earnings   574.2 -545.4 381.0 394.8 802.7 439.2 0.0 0.0   Pre-tax profit without non-rec. items   742 -697 501 526 1,042 573 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   3,544 3,389 4,271 5,022 5,155 4,868 0.0 0.0   Shareholders equity total   3,914 3,168 3,549 3,944 4,497 4,686 3,077 3,077   Interest-bearing liabilities   6,121 4,232 4,255 10,587 9,258 9,350 0.0 0.0   Balance sheet total (assets)   15,622 14,695 18,805 24,426 23,235 23,235 3,077 3,077   Net Debt   6,043 4,169 4,203 9,857 8,994 8,878 -3,077 -3,077     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   6,303 4,524 6,639 7,354 9,983 9,149 0.0 0.0   Gross profit growth   9.7% -28.2% 46.7% 10.8% 35.8% -8.4% -100.0% 0.0%   Employees   0 9 9 12 14 12 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% 16.7% -14.3% -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)   15,622 14,695 18,805 24,426 23,235 23,235 3,077 3,077   Balance sheet change%   38.7% -5.9% 28.0% 29.9% -4.9% -0.0% -86.8% 0.0%   Added value   1,107.5 -260.0 961.2 1,031.0 1,887.4 1,657.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16 1,249 572 582 -304 -634 -3,731 -1,208   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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   15.0% -10.8% 10.9% 9.8% 15.8% 14.3% 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 %   7.1% -2.8% 4.8% 3.9% 7.1% 5.7% 0.0% 0.0%   ROI %   10.6% -4.6% 9.1% 7.2% 11.5% 9.1% 0.0% 0.0%   ROE %   19.5% -15.4% 11.3% 10.5% 19.0% 9.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   25.1% 22.2% 19.4% 16.2% 19.4% 20.2% 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, %   545.7% -1,603.5% 437.2% 956.1% 463.4% 535.7% 0.0% 0.0%   Gearing %   156.4% 133.6% 119.9% 268.4% 205.9% 199.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 5.2% 5.7% 4.3% 6.6% 8.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.7 0.5 0.5 0.5 0.4 0.4 0.0 0.0   Current Ratio   1.4 1.2 1.1 1.2 1.3 1.3 0.0 0.0   Cash and cash equivalent   77.7 63.1 51.9 729.4 263.5 472.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   3,220.9 2,030.9 1,568.6 3,644.1 3,832.4 3,728.6 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -29 107 86 135 138 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -29 107 86 139 138 0 0   EBIT / employee   0 -54 80 60 113 109 0 0   Net earnings / employee   0 -61 42 33 57 37 0 0