Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FB Gruppen A/S 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% 4.2% 4.2%   Bankruptcy risk   1.5% 1.0% 1.0% 0.9% 0.8% 0.6% 6.6% 6.6%   Credit score (0-100)   78 87 87 89 92 96 36 36   Credit rating   A A A A AA AA BBB BBB   Credit limit (kDKK)   1,682.9 31,989.0 45,603.3 60,874.3 106,291.0 127,755.3 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   -258 -271 -4,288 -357 -368 -501 0.0 0.0   EBITDA   -258 -271 -4,288 -357 -368 -501 0.0 0.0   EBIT   -258 -271 -4,288 -357 -368 -501 0.0 0.0   Pre-tax profit (PTP)   191,481.0 293,481.0 212,260.0 271,085.0 391,009.0 172,050.0 0.0 0.0   Net earnings   186,597.0 287,708.0 206,533.0 268,998.0 378,037.0 164,343.0 0.0 0.0   Pre-tax profit without non-rec. items   191,481 293,481 212,260 271,085 391,009 172,050 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   376,913 654,621 651,155 776,374 1,183,211 1,294,536 315,799 315,799   Interest-bearing liabilities   6,044 6,050 146,406 185,032 145,262 6,221 0.0 0.0   Balance sheet total (assets)   388,856 661,851 802,747 1,001,605 1,338,812 1,363,485 315,799 315,799   Net Debt   -27,660 -19,767 -18,466 144,044 15,311 -71,618 -315,799 -315,799     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   -258 -271 -4,288 -357 -368 -501 0.0 0.0   Gross profit growth   2.3% -5.0% -1,482.3% 91.7% -3.1% -36.1% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   388,856 661,851 802,747 1,001,605 1,338,812 1,363,485 315,799 315,799   Balance sheet change%   61.8% 70.2% 21.3% 24.8% 33.7% 1.8% -76.8% 0.0%   Added value   -258.0 -271.0 -4,288.0 -357.0 -368.0 -501.0 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   -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 (%)   100.0% 100.0% 100.0% 100.0% 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 %   61.0% 56.1% 29.0% 30.6% 34.2% 14.4% 0.0% 0.0%   ROI %   61.8% 56.5% 29.1% 31.2% 34.8% 14.8% 0.0% 0.0%   ROE %   63.4% 55.8% 31.6% 37.7% 38.6% 13.3% 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 %   96.9% 98.9% 81.1% 77.5% 88.4% 94.9% 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, %   10,720.9% 7,294.1% 430.6% -40,348.5% -4,160.6% 14,295.0% 0.0% 0.0%   Gearing %   1.6% 0.9% 22.5% 23.8% 12.3% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 20.9% 0.4% 2.8% 5.7% 29.8% 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   7.1 15.4 2.0 1.2 2.1 57.1 0.0 0.0   Current Ratio   7.1 15.4 2.0 1.2 2.1 57.1 0.0 0.0   Cash and cash equivalent   33,704.0 25,817.0 164,872.0 40,988.0 129,951.0 77,839.0 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)   7,094.9 184.5 154.4 226.0 171.6 155.2 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   72,935.0 101,755.0 144,521.0 44,649.0 171,411.0 361,084.0 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0