Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FUGA 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   36.9% 18.9% 13.0% 15.6% 35.7% 12.4% 20.1% 20.1%   Credit score (0-100)   1 8 18 11 0 18 6 6   Credit rating   C B BB BB C BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,193 -246 1,526 2,200 -2,405 51.3 0.0 0.0   EBITDA   -3,067 -481 327 2,108 -4,460 24.7 0.0 0.0   EBIT   -3,067 -481 327 2,108 -4,460 24.7 0.0 0.0   Pre-tax profit (PTP)   -3,240.0 -664.3 135.5 1,897.3 -4,587.1 -42.1 0.0 0.0   Net earnings   -2,528.0 -518.2 105.3 1,433.3 -3,578.5 -39.0 0.0 0.0   Pre-tax profit without non-rec. items   -3,240 -664 136 1,897 -4,587 -42.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,492 -9.8 95.5 1,529 -49.7 561 61.3 61.3   Interest-bearing liabilities   964 586 2,921 205 14.6 979 0.0 0.0   Balance sheet total (assets)   3,505 1,013 12,857 4,519 2,557 1,604 61.3 61.3   Net Debt   -1,646 521 2,894 205 -14.6 839 -61.3 -61.3     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5,193 -246 1,526 2,200 -2,405 51.3 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 44.1% 0.0% 0.0% -100.0% 0.0%   Employees   48 1 8 1 22 0 0 0   Employee growth %   2,300.0% -97.9% 700.0% -87.5% 2,100.0% -100.0% 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)   3,505 1,013 12,857 4,519 2,557 1,604 61 61   Balance sheet change%   212.7% -71.1% 1,168.6% -64.9% -43.4% -37.3% -96.2% 0.0%   Added value   -3,067.0 -481.0 327.3 2,108.4 -4,459.6 24.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -59.1% 195.9% 21.4% 95.8% 185.5% 48.1% 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 %   -93.8% -16.0% 4.7% 24.3% -124.9% 1.4% 0.0% 0.0%   ROI %   -446.4% -62.1% 11.4% 61.4% -509.1% 3.7% 0.0% 0.0%   ROE %   -109.3% -22.9% 19.0% 176.5% -175.2% -2.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -29.9% -1.0% 0.7% 33.8% -1.9% 35.0% 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, %   53.7% -108.3% 884.1% 9.7% 0.3% 3,397.6% 0.0% 0.0%   Gearing %   -64.6% -5,988.6% 3,058.3% 13.4% -29.3% 174.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.9% 23.6% 11.0% 13.6% 124.9% 14.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 1.0 1.2 10.1 1.0 1.5 0.0 0.0   Current Ratio   0.7 1.0 1.2 10.1 1.0 1.5 0.0 0.0   Cash and cash equivalent   2,610.0 65.7 27.5 0.0 29.1 140.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,492.0 -9.8 2,221.1 4,072.3 -49.7 561.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -64 -481 41 2,108 -203 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -64 -481 41 2,108 -203 0 0 0   EBIT / employee   -64 -481 41 2,108 -203 0 0 0   Net earnings / employee   -53 -518 13 1,433 -163 0 0 0