Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

F.B. SANDBLÆSNING 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% 1.8% 1.8%   Bankruptcy risk   1.1% 1.0% 0.8% 1.0% 0.8% 0.8% 10.0% 9.8%   Credit score (0-100)   87 88 92 85 90 92 24 25   Credit rating   A A AA A A AA BB BB   Credit limit (kDKK)   123.7 155.2 329.2 165.4 416.6 443.5 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   1,883 2,244 2,046 1,802 3,048 2,968 0.0 0.0   EBITDA   798 820 794 625 1,886 1,689 0.0 0.0   EBIT   798 820 794 625 1,886 1,689 0.0 0.0   Pre-tax profit (PTP)   764.2 751.4 758.4 601.0 1,864.8 1,683.0 0.0 0.0   Net earnings   595.8 586.3 591.8 468.3 1,455.1 1,312.7 0.0 0.0   Pre-tax profit without non-rec. items   764 786 758 601 1,865 1,683 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   2,797 2,268 1,989 1,957 2,070 2,256 0.0 0.0   Shareholders equity total   1,656 1,742 2,334 2,302 3,257 3,070 1,370 1,370   Interest-bearing liabilities   1,695 958 1,069 923 1,082 915 0.0 0.0   Balance sheet total (assets)   4,536 4,041 4,555 4,155 5,471 5,139 1,370 1,370   Net Debt   998 461 -552 152 -128 -407 -1,370 -1,370     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   1,883 2,244 2,046 1,802 3,048 2,968 0.0 0.0   Gross profit growth   39.1% 19.2% -8.8% -11.9% 69.1% -2.6% -100.0% 0.0%   Employees   5 5 6 5 5 5 0 0   Employee growth %   0.0% 0.0% 20.0% -16.7% 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)   4,536 4,041 4,555 4,155 5,471 5,139 1,370 1,370   Balance sheet change%   35.0% -10.9% 12.7% -8.8% 31.7% -6.1% -73.3% 0.0%   Added value   798.2 819.5 793.9 624.9 1,886.0 1,688.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   626 -529 -279 -32 113 186 -2,256 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 (%)   42.4% 36.5% 38.8% 34.7% 61.9% 56.9% 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 %   20.2% 19.1% 18.5% 14.4% 39.2% 31.9% 0.0% 0.0%   ROI %   25.0% 24.5% 23.7% 17.4% 46.6% 38.1% 0.0% 0.0%   ROE %   43.9% 34.5% 29.0% 20.2% 52.3% 41.5% 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 %   36.5% 43.1% 51.2% 55.4% 59.5% 59.7% 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, %   125.0% 56.2% -69.6% 24.3% -6.8% -24.1% 0.0% 0.0%   Gearing %   102.4% 55.0% 45.8% 40.1% 33.2% 29.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.5% 3.5% 2.4% 2.1% 1.0% 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   1.0 1.4 2.1 2.2 2.3 2.1 0.0 0.0   Current Ratio   1.1 1.6 2.2 2.4 2.5 2.2 0.0 0.0   Cash and cash equivalent   697.1 497.7 1,621.1 770.7 1,210.4 1,321.7 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   155.9 645.3 1,401.8 1,281.8 2,028.8 1,591.7 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 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   160 164 132 125 377 338 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   160 164 132 125 377 338 0 0   EBIT / employee   160 164 132 125 377 338 0 0   Net earnings / employee   119 117 99 94 291 263 0 0