Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FIBERBY 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 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% 1.5% 1.5%   Bankruptcy risk   0.7% 0.8% 1.2% 0.7% 0.8% 0.7% 5.0% 4.9%   Credit score (0-100)   96 92 82 93 91 92 44 44   Credit rating   AA AA A AA AA AA BBB BBB   Credit limit (kDKK)   874.1 824.1 393.3 1,287.0 2,044.7 3,135.6 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   0 0 0 0 0 0 0 0   Gross profit   14,466 14,788 18,161 19,102 25,258 28,709 0.0 0.0   EBITDA   3,343 2,434 4,773 4,660 10,726 11,229 0.0 0.0   EBIT   1,325 393 2,909 2,707 8,461 8,559 0.0 0.0   Pre-tax profit (PTP)   1,269.0 359.0 2,867.0 2,612.0 8,386.0 8,631.9 0.0 0.0   Net earnings   1,225.0 278.0 2,229.0 2,035.0 6,537.3 6,729.2 0.0 0.0   Pre-tax profit without non-rec. items   1,269 359 2,867 2,612 8,386 8,632 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   6,542 5,725 5,737 7,255 6,875 6,716 0.0 0.0   Shareholders equity total   5,568 5,846 8,075 8,611 13,648 18,877 12,751 12,751   Interest-bearing liabilities   1,081 559 4.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,634 10,056 13,571 12,346 19,323 29,015 12,751 12,751   Net Debt   734 -1,007 -5,223 -922 -5,472 -12,959 -10,722 -10,722     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   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   14,466 14,788 18,161 19,102 25,258 28,709 0.0 0.0   Gross profit growth   24.2% 2.2% 22.8% 5.2% 32.2% 13.7% -100.0% 0.0%   Employees   20 24 24 24 24 27 0 0   Employee growth %   5.3% 20.0% 0.0% 0.0% 0.0% 12.5% -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)   9,634 10,056 13,571 12,346 19,323 29,015 12,751 12,751   Balance sheet change%   -3.4% 4.4% 35.0% -9.0% 56.5% 50.2% -56.1% 0.0%   Added value   3,343.0 2,434.0 4,773.0 4,660.0 10,413.9 11,228.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,780 -2,858 -1,852 -435 -277 -3,168 -6,716 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 2018/12 2019 2019/12 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 (%)   9.2% 2.7% 16.0% 14.2% 33.5% 29.8% 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 %   13.5% 4.2% 24.8% 21.0% 53.4% 35.8% 0.0% 0.0%   ROI %   19.5% 6.1% 39.3% 32.6% 76.0% 53.2% 0.0% 0.0%   ROE %   24.7% 4.9% 32.0% 24.4% 58.7% 41.4% 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 %   58.1% 58.1% 61.0% 69.7% 70.6% 65.3% 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, %   22.0% -41.4% -109.4% -19.8% -51.0% -115.4% 0.0% 0.0%   Gearing %   19.4% 9.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 6.6% 20.2% 5,350.0% 0.0% 0.0% 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   0.6 1.0 1.3 0.9 1.6 2.0 0.0 0.0   Current Ratio   0.7 1.1 1.4 1.3 1.7 2.0 0.0 0.0   Cash and cash equivalent   347.0 1,566.0 5,227.0 922.0 5,472.2 12,958.6 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)   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   -1,195.0 298.0 2,108.0 1,122.0 4,160.3 9,879.0 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 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   167 101 199 194 434 416 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   167 101 199 194 447 416 0 0   EBIT / employee   66 16 121 113 353 317 0 0   Net earnings / employee   61 12 93 85 272 249 0 0