Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FPE ET B ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.8% 1.2% 1.2% 1.1% 2.8% 2.8%   Credit score (0-100)   0 0 70 82 82 84 59 59   Credit rating   N/A N/A A A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 4.7 1,456.5 1,642.2 2,936.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 42,839 114,060 97,052 103,272 0.0 0.0   EBITDA   0.0 0.0 998 33,688 23,935 34,386 0.0 0.0   EBIT   0.0 0.0 998 33,688 23,935 34,386 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -3,292.0 25,070.0 11,524.0 24,043.0 0.0 0.0   Net earnings   0.0 0.0 -3,219.0 18,025.0 7,389.0 17,248.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -3,292 25,070 11,524 24,043 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 27,567 33,515 41,935 36,513 0.0 0.0   Shareholders equity total   0.0 0.0 -1,958 15,897 22,260 39,926 38,926 38,926   Interest-bearing liabilities   0.0 0.0 359,551 219,654 209,054 175,623 104,404 104,404   Balance sheet total (assets)   0.0 0.0 251,539 270,927 274,431 253,615 143,330 143,330   Net Debt   0.0 0.0 356,891 217,254 205,816 173,668 104,404 104,404     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 42,839 114,060 97,052 103,272 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 166.3% -14.9% 6.4% -100.0% 0.0%   Employees   0 0 133 157 145 115 0 0   Employee growth %   0.0% 0.0% 0.0% 18.0% -7.6% -20.7% -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)   0 0 251,539 270,927 274,431 253,615 143,330 143,330   Balance sheet change%   0.0% 0.0% 0.0% 7.7% 1.3% -7.6% -43.5% 0.0%   Added value   0.0 0.0 998.0 33,688.0 23,935.0 34,386.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 185,220 1,455 4,155 -10,987 -36,513 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 0.0% 2.3% 29.5% 24.7% 33.3% 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 %   0.0% 0.0% 0.5% 13.1% 8.9% 13.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.5% 14.0% 10.4% 15.7% 0.0% 0.0%   ROE %   0.0% 0.0% -1.3% 13.5% 38.7% 55.5% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% -0.8% 5.9% 8.1% 15.7% 27.2% 27.2%   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, %   0.0% 0.0% 35,760.6% 644.9% 859.9% 505.1% 0.0% 0.0%   Gearing %   0.0% 0.0% -18,363.2% 1,381.7% 939.1% 439.9% 268.2% 268.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.5% 3.2% 6.0% 5.9% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.3 0.3 0.3 0.2 0.0 0.0   Current Ratio   0.0 0.0 1.0 0.9 0.9 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,660.0 2,400.0 3,238.0 1,955.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 -3,466.0 -11,336.0 -9,737.0 -16,709.0 -52,202.0 -52,202.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 8 215 165 299 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 8 215 165 299 0 0   EBIT / employee   0 0 8 215 165 299 0 0   Net earnings / employee   0 0 -24 115 51 150 0 0