Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FB MPV 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   8.7% 8.7% 8.7% 8.7% 8.7% 8.7% 8.7% 8.7%   Bankruptcy risk   8.8% 6.0% 4.9% 3.6% 3.1% 2.4% 10.3% 10.3%   Credit score (0-100)   29 40 44 51 56 62 24 24   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   498 601 336 297 371 561 0.0 0.0   EBITDA   105 283 161 118 189 359 0.0 0.0   EBIT   105 283 161 118 189 359 0.0 0.0   Pre-tax profit (PTP)   118.8 294.4 170.8 163.4 150.9 573.1 0.0 0.0   Net earnings   92.6 228.1 130.6 140.6 102.1 472.2 0.0 0.0   Pre-tax profit without non-rec. items   119 294 171 163 151 573 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   855 1,084 1,214 1,242 1,229 1,584 1,344 1,344   Interest-bearing liabilities   0.0 0.0 0.0 0.0 83.5 0.0 0.0 0.0   Balance sheet total (assets)   978 1,343 1,433 1,339 1,434 1,734 1,344 1,344   Net Debt   -23.3 -704 -794 -653 -191 -301 -1,344 -1,344     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   498 601 336 297 371 561 0.0 0.0   Gross profit growth   161.8% 20.5% -44.0% -11.7% 25.1% 51.0% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   100.0% -50.0% 0.0% 0.0% 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)   978 1,343 1,433 1,339 1,434 1,734 1,344 1,344   Balance sheet change%   14.7% 37.3% 6.7% -6.6% 7.2% 20.9% -22.5% 0.0%   Added value   105.2 282.8 160.8 118.3 189.2 359.2 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   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 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 (%)   21.1% 47.1% 47.8% 39.8% 50.9% 64.1% 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 %   13.3% 25.5% 12.6% 15.4% 11.4% 36.2% 0.0% 0.0%   ROI %   15.0% 30.5% 15.2% 17.4% 12.4% 39.6% 0.0% 0.0%   ROE %   11.4% 23.5% 11.4% 11.5% 8.3% 33.6% 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 %   87.5% 80.7% 84.7% 92.8% 85.7% 91.4% 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, %   -22.2% -249.2% -493.9% -552.6% -100.8% -83.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 6.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 16.6% 0.7% 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   7.4 4.7 6.0 12.0 3.6 5.5 0.0 0.0   Current Ratio   8.0 5.2 6.3 12.5 3.7 5.6 0.0 0.0   Cash and cash equivalent   23.3 704.5 794.0 653.5 274.2 301.4 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   855.5 1,083.6 1,164.2 508.9 544.5 693.1 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   53 283 161 118 189 359 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   53 283 161 118 189 359 0 0   EBIT / employee   53 283 161 118 189 359 0 0   Net earnings / employee   46 228 131 141 102 472 0 0