Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FAUNUS, ANLÆGSGARTNER & BROLÆGGERFIRMA ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 3.9% 3.9%   Bankruptcy risk   1.2% 1.1% 1.4% 1.2% 1.3% 1.7% 9.6% 9.6%   Credit score (0-100)   84 85 79 80 79 72 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   86.5 169.0 33.5 87.4 57.4 4.1 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   7,828 0 0 0 0 0 0 0   Gross profit   4,240 5,861 5,829 7,002 6,625 6,754 0.0 0.0   EBITDA   1,035 1,075 858 1,149 956 1,079 0.0 0.0   EBIT   706 410 266 532 357 514 0.0 0.0   Pre-tax profit (PTP)   565.4 290.6 182.3 302.8 156.9 329.4 0.0 0.0   Net earnings   414.5 228.6 141.0 235.7 119.5 249.1 0.0 0.0   Pre-tax profit without non-rec. items   565 291 182 303 157 329 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   5,834 7,247 3,673 3,133 2,395 2,251 0.0 0.0   Shareholders equity total   2,345 2,573 1,932 2,038 1,927 2,076 1,751 1,751   Interest-bearing liabilities   3,455 3,612 432 0.0 829 782 0.0 0.0   Balance sheet total (assets)   8,100 9,990 6,846 5,752 5,383 5,567 1,751 1,751   Net Debt   3,071 2,162 -137 -1,136 -876 782 -1,751 -1,751     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   7,828 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   4,240 5,861 5,829 7,002 6,625 6,754 0.0 0.0   Gross profit growth   11.6% 38.2% -0.5% 20.1% -5.4% 2.0% -100.0% 0.0%   Employees   0 11 12 13 12 12 0 0   Employee growth %   -100.0% 0.0% 9.1% 8.2% -7.6% 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)   8,100 9,990 6,846 5,752 5,383 5,567 1,751 1,751   Balance sheet change%   5.3% 23.3% -31.5% -16.0% -6.4% 3.4% -68.5% 0.0%   Added value   1,034.6 1,075.5 858.4 1,149.2 975.2 1,078.6 0.0 0.0   Added value %   13.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   268 747 -4,166 -1,159 -1,336 -709 -2,251 0   Net sales trend   0.0 -1.0 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 %   13.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   9.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   16.6% 7.0% 4.6% 7.6% 5.4% 7.6% 0.0% 0.0%   Net Earnings %   5.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   9.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   7.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   8.9% 4.6% 3.2% 8.5% 6.7% 9.4% 0.0% 0.0%   ROI %   11.1% 5.6% 4.2% 12.5% 9.2% 12.6% 0.0% 0.0%   ROE %   19.4% 9.3% 6.3% 11.9% 6.0% 12.4% 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 %   28.9% 25.8% 28.2% 35.4% 35.8% 37.3% 100.0% 100.0%   Relative indebtedness %   71.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   66.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   296.9% 201.0% -16.0% -98.8% -91.6% 72.5% 0.0% 0.0%   Gearing %   147.3% 140.4% 22.3% 0.0% 43.0% 37.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 3.4% 4.2% 106.8% 51.5% 23.2% 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   1.3 1.1 1.2 1.4 1.5 1.4 0.0 0.0   Current Ratio   1.3 1.1 1.2 1.4 1.5 1.4 0.0 0.0   Cash and cash equivalent   383.6 1,449.9 569.0 1,135.7 1,704.6 0.0 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)   79.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   82.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   28.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   565.9 185.3 587.9 721.2 971.3 934.5 0.0 0.0   Net working capital %   7.2% 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   0 98 72 88 81 90 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 98 72 88 80 90 0 0   EBIT / employee   0 37 22 41 30 43 0 0   Net earnings / employee   0 21 12 18 10 21 0 0