Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fibo Intercon 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   1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4%   Bankruptcy risk   2.6% 1.6% 0.8% 0.5% 0.4% 0.4% 8.1% 8.1%   Credit score (0-100)   63 76 91 99 99 99 30 30   Credit rating   BBB A AA AAA AAA AAA BB BB   Credit limit (kDKK)   0.0 9.6 1,622.4 2,685.8 1,860.4 2,446.9 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   8,639 8,957 18,973 22,706 16,694 21,751 0.0 0.0   EBITDA   1,792 1,478 10,054 11,521 3,905 7,546 0.0 0.0   EBIT   1,258 935 9,437 10,585 2,613 5,798 0.0 0.0   Pre-tax profit (PTP)   1,047.6 803.1 9,330.6 10,470.5 2,571.0 5,586.7 0.0 0.0   Net earnings   815.1 623.2 7,297.4 8,207.7 2,004.8 4,364.2 0.0 0.0   Pre-tax profit without non-rec. items   1,048 803 9,331 10,471 2,571 5,587 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   2,055 1,669 2,051 2,523 3,569 5,777 0.0 0.0   Shareholders equity total   1,546 2,169 9,467 15,274 13,779 16,143 14,236 14,236   Interest-bearing liabilities   7,579 1,667 211 180 7,371 952 0.0 0.0   Balance sheet total (assets)   14,267 9,110 18,966 30,191 30,463 27,518 14,236 14,236   Net Debt   7,569 378 -4,801 -5,463 6,677 -1,991 -14,236 -14,236     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   8,639 8,957 18,973 22,706 16,694 21,751 0.0 0.0   Gross profit growth   31.3% 3.7% 111.8% 19.7% -26.5% 30.3% -100.0% 0.0%   Employees   12 15 15 20 23 26 0 0   Employee growth %   0.0% 25.0% 0.0% 33.3% 15.0% 13.0% -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)   14,267 9,110 18,966 30,191 30,463 27,518 14,236 14,236   Balance sheet change%   110.7% -36.1% 108.2% 59.2% 0.9% -9.7% -48.3% 0.0%   Added value   1,791.8 1,478.2 10,054.2 11,521.0 3,548.5 7,545.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -853 -1,030 61 13 240 237 -7,613 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 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 (%)   14.6% 10.4% 49.7% 46.6% 15.7% 26.7% 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 %   12.0% 8.0% 67.2% 43.1% 8.8% 20.2% 0.0% 0.0%   ROI %   18.6% 13.6% 120.0% 70.1% 13.1% 28.1% 0.0% 0.0%   ROE %   71.6% 33.5% 125.4% 66.3% 13.8% 29.2% 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 %   11.0% 30.6% 52.6% 59.2% 47.3% 66.5% 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, %   422.4% 25.6% -47.8% -47.4% 171.0% -26.4% 0.0% 0.0%   Gearing %   490.2% 76.9% 2.2% 1.2% 53.5% 5.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 2.8% 11.3% 58.7% 2.9% 6.3% 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   0.9 1.1 1.4 1.6 0.7 1.5 0.0 0.0   Current Ratio   1.1 1.3 2.0 2.2 1.6 2.3 0.0 0.0   Cash and cash equivalent   9.4 1,289.7 5,011.8 5,642.6 693.8 2,943.7 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   808.7 1,648.6 8,055.3 14,384.4 8,738.5 10,989.1 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 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   149 99 670 576 154 290 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   149 99 670 576 170 290 0 0   EBIT / employee   105 62 629 529 114 223 0 0   Net earnings / employee   68 42 486 410 87 168 0 0