Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FUSREAL19 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   31.2% 10.6% 26.1% 32.0% 10.8% 17.3% 21.2% 21.2%   Credit score (0-100)   1 25 3 1 22 8 4 4   Credit rating   C BB B C BB 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)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   280 141 77.7 116 -12.4 53.8 0.0 0.0   EBITDA   220 74.5 -147 68.1 -12.4 53.8 0.0 0.0   EBIT   220 74.5 -147 68.1 -12.4 53.8 0.0 0.0   Pre-tax profit (PTP)   215.5 75.9 -146.9 68.1 -12.5 53.3 0.0 0.0   Net earnings   215.5 67.3 -146.9 68.1 7.6 41.5 0.0 0.0   Pre-tax profit without non-rec. items   215 75.9 -147 68.1 -12.5 53.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   13.0 80.3 -66.5 1.6 9.1 50.7 10.7 10.7   Interest-bearing liabilities   0.0 9.1 52.8 0.0 2.6 0.0 0.0 0.0   Balance sheet total (assets)   79.1 135 8.0 2.8 165 63.8 10.7 10.7   Net Debt   -55.6 -21.0 52.7 -2.8 -103 -24.0 -10.7 -10.7     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   280 141 77.7 116 -12.4 53.8 0.0 0.0   Gross profit growth   0.0% -49.8% -44.8% 49.1% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   79 135 8 3 165 64 11 11   Balance sheet change%   0.0% 70.9% -94.1% -64.6% 5,707.4% -61.2% -83.3% 0.0%   Added value   220.0 74.5 -146.8 68.1 -12.4 53.8 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   78.5% 53.0% -189.0% 58.8% 100.0% 100.0% 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 %   278.2% 71.0% -140.0% 176.1% -14.8% 47.1% 0.0% 0.0%   ROI %   1,688.8% 148.4% -206.6% 250.8% -38.4% 94.5% 0.0% 0.0%   ROE %   1,653.6% 144.2% -332.5% 1,420.5% 141.0% 138.8% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   16.5% 59.4% -89.3% 55.9% 9.4% 79.4% 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, %   -25.3% -28.2% -35.9% -4.2% 834.6% -44.7% 0.0% 0.0%   Gearing %   0.0% 11.3% -79.3% 0.0% 28.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.3% 0.1% 0.1% 9.8% 34.9% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   1.2 2.5 0.1 2.3 3.5 46.6 0.0 0.0   Current Ratio   1.2 2.5 0.1 2.3 1.2 46.6 0.0 0.0   Cash and cash equivalent   55.6 30.1 0.0 2.8 106.0 24.0 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   13.0 80.3 -66.5 1.6 22.1 62.4 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   220 75 -147 68 -12 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   220 75 -147 68 -12 54 0 0   EBIT / employee   220 75 -147 68 -12 54 0 0   Net earnings / employee   215 67 -147 68 8 42 0 0