Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FKI BYG 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% 3.8% 3.8%   Bankruptcy risk   1.7% 2.5% 3.7% 2.1% 2.0% 5.2% 17.8% 17.4%   Credit score (0-100)   74 64 52 66 68 42 9 9   Credit rating   A BBB BBB A A BBB B B   Credit limit (kDKK)   1.3 0.0 0.0 0.1 0.4 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 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   1,624 1,111 1,372 1,444 3,365 3,207 0.0 0.0   EBITDA   585 452 760 706 2,081 -301 0.0 0.0   EBIT   541 408 722 677 2,041 -341 0.0 0.0   Pre-tax profit (PTP)   568.8 441.7 719.6 674.3 1,967.7 -260.7 0.0 0.0   Net earnings   429.9 335.3 549.7 516.1 1,520.4 -203.7 0.0 0.0   Pre-tax profit without non-rec. items   569 442 720 674 1,968 -261 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   108 63.5 26.0 52.4 160 119 0.0 0.0   Shareholders equity total   931 666 816 832 1,853 149 23.9 23.9   Interest-bearing liabilities   0.2 0.2 0.2 0.2 141 1,059 0.0 0.0   Balance sheet total (assets)   1,481 1,029 1,645 1,738 3,529 2,448 23.9 23.9   Net Debt   -546 -238 -231 -710 -2,658 -880 -23.9 -23.9     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   1,624 1,111 1,372 1,444 3,365 3,207 0.0 0.0   Gross profit growth   9.3% -31.6% 23.5% 5.3% 133.0% -4.7% -100.0% 0.0%   Employees   0 1 1 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)   1,481 1,029 1,645 1,738 3,529 2,448 24 24   Balance sheet change%   -2.8% -30.5% 59.9% 5.6% 103.1% -30.6% -99.0% 0.0%   Added value   585.2 452.0 760.0 705.8 2,068.8 -300.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -88 -88 -75 -2 67 -81 -119 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 -1.0 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 (%)   33.3% 36.7% 52.7% 46.9% 60.6% -10.6% 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 %   38.2% 35.4% 54.0% 40.1% 77.5% -11.4% 0.0% 0.0%   ROI %   59.3% 55.6% 97.4% 82.2% 144.4% -21.3% 0.0% 0.0%   ROE %   44.5% 42.0% 74.2% 62.6% 113.3% -20.4% 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 %   62.9% 64.8% 49.6% 47.9% 52.5% 6.1% 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, %   -93.3% -52.5% -30.4% -100.6% -127.7% 292.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 7.6% 711.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,263.7% 1,254.0% 1,435.0% 1,608.0% 103.1% -13.2% 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   2.5 2.7 2.0 1.9 2.0 1.0 0.0 0.0   Current Ratio   2.5 2.7 2.0 1.9 2.0 1.0 0.0 0.0   Cash and cash equivalent   546.2 237.7 231.6 710.0 2,799.0 1,939.2 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   823.5 602.8 790.1 779.8 363.8 29.7 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   0 452 760 706 2,069 -301 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 452 760 706 2,081 -301 0 0   EBIT / employee   0 408 722 677 2,041 -341 0 0   Net earnings / employee   0 335 550 516 1,520 -204 0 0