Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fibrenetix 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 N/A 2019 N/A 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   0.0% 0.0% 4.1% 3.5% 27.6% 8.0% 15.1% 15.1%   Credit score (0-100)   0 0 49 52 1 29 13 13   Credit rating   N/A N/A BBB BBB B BB 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 N/A 2019 N/A 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 1,272 6,028 121 4,661 0.0 0.0   EBITDA   0.0 0.0 2,194 695 -4,271 1,108 0.0 0.0   EBIT   0.0 0.0 919 663 -4,339 1,077 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 66.0 35.2 -4,621.7 287.6 0.0 0.0   Net earnings   0.0 0.0 50.0 25.5 -3,614.9 219.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 66.0 35.2 -4,622 288 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 63.4 52.7 41.9 0.0 0.0   Shareholders equity total   0.0 0.0 90.0 116 -3,499 -3,279 -3,319 -3,319   Interest-bearing liabilities   0.0 0.0 4,675 758 937 826 3,382 3,382   Balance sheet total (assets)   0.0 0.0 5,337 5,562 5,457 5,823 63.1 63.1   Net Debt   0.0 0.0 3,310 679 633 486 3,382 3,382     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   0.0 0.0 1,272 6,028 121 4,661 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 373.9% -98.0% 3,737.6% -100.0% 0.0%   Employees   0 0 4 4 4 4 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)   0 0 5,337 5,562 5,457 5,823 63 63   Balance sheet change%   0.0% 0.0% 0.0% 4.2% -1.9% 6.7% -98.9% 0.0%   Added value   0.0 0.0 2,194.0 694.7 -4,307.4 1,107.6 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 -1,175 35 -99 -62 -42 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   0.0% 0.0% 72.2% 11.0% -3,572.8% 23.1% 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 %   0.0% 0.0% 16.9% 43.1% -57.0% 11.9% 0.0% 0.0%   ROI %   0.0% 0.0% 18.9% 45.5% -127.3% 122.3% 0.0% 0.0%   ROE %   0.0% 0.0% 55.6% 24.8% -129.7% 3.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 1.7% 2.1% -39.1% -37.9% -98.1% -98.1%   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% 150.9% 97.7% -14.8% 43.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 5,194.4% 654.4% -26.8% -25.2% -101.9% -101.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 35.7% 85.2% 57.0% 89.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 2.7 1.5 0.7 1.6 0.0 0.0   Current Ratio   0.0 0.0 7.9 6.3 2.1 2.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,365.0 79.6 303.7 340.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   0.0 0.0 4,167.0 4,012.0 2,481.1 2,741.2 -1,691.2 -1,691.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 549 174 -1,077 277 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 549 174 -1,068 277 0 0   EBIT / employee   0 0 230 166 -1,085 269 0 0   Net earnings / employee   0 0 13 6 -904 55 0 0