Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FIBERPARTNER 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 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   3.3% 3.0% 5.0% 3.8% 2.4% 1.5% 4.7% 4.3%   Credit score (0-100)   56 58 44 49 63 75 45 48   Credit rating   BBB BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.6 243.6 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 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,925 6,740 7,274 44,080 39,533 21,400 0.0 0.0   EBITDA   3,066 3,449 5,687 37,973 32,698 14,753 0.0 0.0   EBIT   3,060 3,354 5,598 37,973 32,481 14,485 0.0 0.0   Pre-tax profit (PTP)   1,814.8 2,005.4 5,074.3 31,038.0 30,099.2 12,833.3 0.0 0.0   Net earnings   1,405.3 1,728.0 4,440.0 31,038.0 26,385.9 11,558.9 0.0 0.0   Pre-tax profit without non-rec. items   1,815 2,005 5,074 37,973 30,099 12,833 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   15.8 27.2 67.9 0.0 233 630 0.0 0.0   Shareholders equity total   4,943 6,671 11,111 40,149 59,035 60,594 57,344 57,344   Interest-bearing liabilities   28,305 19,983 20,030 0.0 2,675 23,988 0.0 0.0   Balance sheet total (assets)   48,814 42,297 53,176 130,029 108,987 122,050 57,344 57,344   Net Debt   28,280 19,937 19,960 0.0 2,658 23,963 -54,019 -54,019     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   5,925 6,740 7,274 44,080 39,533 21,400 0.0 0.0   Gross profit growth   39.1% 13.8% 7.9% 506.0% -10.3% -45.9% -100.0% 0.0%   Employees   4 5 5 6 8 8 0 0   Employee growth %   0.0% 25.0% 0.0% 20.0% 33.3% 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)   48,814 42,297 53,176 130,029 108,987 122,050 57,344 57,344   Balance sheet change%   48.4% -13.4% 25.7% 144.5% -16.2% 12.0% -53.0% 0.0%   Added value   3,066.1 3,449.1 5,687.2 37,973.0 32,481.5 14,752.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   129 143 -124 -359 16 3,454 -630 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   51.7% 49.8% 77.0% 86.1% 82.2% 67.7% 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 %   7.5% 7.5% 11.8% 41.5% 27.2% 12.5% 0.0% 0.0%   ROI %   12.0% 11.3% 19.4% 47.0% 33.9% 19.8% 0.0% 0.0%   ROE %   32.9% 29.8% 49.9% 121.1% 53.2% 19.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   13.3% 22.0% 25.7% 100.0% 54.3% 49.8% 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, %   922.3% 578.0% 351.0% 0.0% 8.1% 162.4% 0.0% 0.0%   Gearing %   572.6% 299.5% 180.3% 0.0% 4.5% 39.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 5.8% 2.8% 0.0% 179.4% 12.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 1.0 1.0 0.0 1.5 1.1 0.0 0.0   Current Ratio   1.2 1.3 1.4 0.0 2.2 1.9 0.0 0.0   Cash and cash equivalent   25.1 45.9 70.2 0.0 17.8 25.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   7,237.1 9,761.7 14,405.8 0.0 57,753.8 55,044.9 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 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   767 690 1,137 6,329 4,060 1,844 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   767 690 1,137 6,329 4,087 1,844 0 0   EBIT / employee   765 671 1,120 6,329 4,060 1,811 0 0   Net earnings / employee   351 346 888 5,173 3,298 1,445 0 0