Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FUBUTEC 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 2019/6 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   3.1% 1.4% 3.0% 1.3% 1.8% 1.4% 10.4% 10.4%   Credit score (0-100)   58 79 57 78 71 76 24 24   Credit rating   BBB A BBB A A A BB BB   Credit limit (kDKK)   0.0 23.5 0.0 28.0 1.6 18.0 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   2,841 4,491 3,404 4,182 4,669 4,965 0.0 0.0   EBITDA   137 1,303 168 683 748 587 0.0 0.0   EBIT   85.7 1,244 79.4 604 652 495 0.0 0.0   Pre-tax profit (PTP)   80.9 1,213.5 59.4 569.4 618.4 433.5 0.0 0.0   Net earnings   62.4 939.4 53.9 440.9 479.9 344.7 0.0 0.0   Pre-tax profit without non-rec. items   80.9 1,214 59.4 569 618 434 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   153 224 200 159 223 177 0.0 0.0   Shareholders equity total   451 1,391 845 1,286 1,366 1,310 930 930   Interest-bearing liabilities   470 54.6 364 206 284 1,042 0.0 0.0   Balance sheet total (assets)   1,792 2,903 2,719 2,556 2,996 3,160 930 930   Net Debt   346 -633 -242 -550 104 163 -930 -930     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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,841 4,491 3,404 4,182 4,669 4,965 0.0 0.0   Gross profit growth   27.6% 58.1% -24.2% 22.9% 11.6% 6.4% -100.0% 0.0%   Employees   6 6 7 8 8 10 0 0   Employee growth %   0.0% 0.0% 16.7% 14.3% 0.0% 25.0% -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)   1,792 2,903 2,719 2,556 2,996 3,160 930 930   Balance sheet change%   23.2% 62.0% -6.4% -6.0% 17.2% 5.5% -70.6% 0.0%   Added value   136.6 1,302.8 168.2 682.6 730.6 586.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 13 -113 -119 -32 -138 -177 0   Net sales trend   0.0 0.0 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 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 (%)   3.0% 27.7% 2.3% 14.4% 14.0% 10.0% 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 %   5.3% 53.0% 2.8% 22.9% 23.5% 16.1% 0.0% 0.0%   ROI %   10.6% 94.2% 5.4% 44.5% 41.5% 24.8% 0.0% 0.0%   ROE %   14.2% 102.0% 4.8% 41.4% 36.2% 25.8% 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 %   25.2% 47.9% 31.1% 50.3% 45.6% 41.5% 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, %   253.5% -48.6% -143.9% -80.6% 13.9% 27.7% 0.0% 0.0%   Gearing %   104.1% 3.9% 43.0% 16.1% 20.8% 79.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 11.8% 9.6% 12.3% 13.8% 9.4% 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   1.1 2.0 1.3 1.7 1.6 1.6 0.0 0.0   Current Ratio   1.2 2.1 1.3 1.9 1.7 1.7 0.0 0.0   Cash and cash equivalent   123.7 687.7 605.6 756.5 180.1 879.7 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   269.6 1,412.3 627.5 1,094.1 1,108.3 1,164.7 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   23 217 24 85 91 59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   23 217 24 85 93 59 0 0   EBIT / employee   14 207 11 76 82 50 0 0   Net earnings / employee   10 157 8 55 60 34 0 0