Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FBK HOLDING FYN 2 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 1.2% 1.3% 1.2% 1.2% 1.2% 7.8% 7.8%   Credit score (0-100)   79 82 80 81 80 82 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   242.3 1,485.7 1,240.7 1,993.9 1,691.1 1,855.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,781 12,704 13,198 14,070 4,688 5,179 0.0 0.0   EBITDA   9,781 12,578 13,198 14,070 4,688 5,179 0.0 0.0   EBIT   4,550 6,365 7,347 8,398 1,039 1,296 0.0 0.0   Pre-tax profit (PTP)   14,065.0 13,361.0 14,418.0 21,540.0 19,461.0 18,640.6 0.0 0.0   Net earnings   13,450.0 12,308.0 13,060.0 19,898.0 19,323.0 18,308.4 0.0 0.0   Pre-tax profit without non-rec. items   14,065 13,361 14,418 21,540 19,461 18,641 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   108,922 110,610 110,196 113,474 21,982 27,567 0.0 0.0   Shareholders equity total   41,118 52,426 64,485 84,384 79,077 81,386 25,783 25,783   Interest-bearing liabilities   94,094 85,823 75,246 71,031 685 25,063 0.0 0.0   Balance sheet total (assets)   141,515 147,817 147,692 164,519 81,467 108,421 25,783 25,783   Net Debt   94,094 85,813 75,246 70,709 685 24,426 -25,783 -25,783     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   9,781 12,704 13,198 14,070 4,688 5,179 0.0 0.0   Gross profit growth   6.1% 29.9% 3.9% 6.6% -66.7% 10.5% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   141,515 147,817 147,692 164,519 81,467 108,421 25,783 25,783   Balance sheet change%   9.4% 4.5% -0.1% 11.4% -50.5% 33.1% -76.2% 0.0%   Added value   9,781.0 12,578.0 13,198.0 14,070.0 6,711.0 5,178.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13,540 -4,525 -6,265 -2,394 -94,530 1,024 -27,567 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   46.5% 50.1% 55.7% 59.7% 22.2% 25.0% 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 %   11.8% 10.5% 10.7% 14.6% 15.8% 20.3% 0.0% 0.0%   ROI %   12.1% 10.7% 10.9% 14.8% 16.0% 20.4% 0.0% 0.0%   ROE %   39.1% 26.3% 22.3% 26.7% 23.6% 22.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   29.1% 35.5% 43.7% 51.3% 97.1% 75.1% 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, %   962.0% 682.2% 570.1% 502.6% 14.6% 471.7% 0.0% 0.0%   Gearing %   228.8% 163.7% 116.7% 84.2% 0.9% 30.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.0% 1.7% 1.7% 0.0% 5.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.2 0.1 0.3 19.3 1.6 0.0 0.0   Current Ratio   0.0 0.2 0.1 0.3 19.3 1.6 0.0 0.0   Cash and cash equivalent   0.0 10.0 0.0 322.0 0.0 637.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -86,028.0 -60,369.0 -55,858.0 -43,965.0 21,731.0 16,142.8 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 14,070 6,711 5,179 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 14,070 4,688 5,179 0 0   EBIT / employee   0 0 0 8,398 1,039 1,296 0 0   Net earnings / employee   0 0 0 19,898 19,323 18,308 0 0