Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FBVB 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 2019/12 2020 2020/12 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   9.2% 6.9% 3.8% 5.7% 6.2% 6.4% 17.4% 17.4%   Credit score (0-100)   28 35 49 39 37 37 9 9   Credit rating   BB BBB BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 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   1,187 1,392 1,835 1,296 1,128 1,512 0.0 0.0   EBITDA   220 246 511 23.0 -130 -19.9 0.0 0.0   EBIT   120 246 511 23.0 -130 -19.9 0.0 0.0   Pre-tax profit (PTP)   116.6 239.0 498.0 11.0 -130.0 -18.2 0.0 0.0   Net earnings   86.3 182.0 383.0 6.0 -107.0 -16.4 0.0 0.0   Pre-tax profit without non-rec. items   117 239 498 11.0 -130 -18.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   175 175 175 175 175 175 0.0 0.0   Shareholders equity total   671 742 1,012 904 680 541 356 356   Interest-bearing liabilities   0.0 0.0 0.0 8.0 0.0 2.4 0.0 0.0   Balance sheet total (assets)   1,313 1,332 1,394 1,164 920 991 356 356   Net Debt   -217 -1,060 -910 -892 -388 -608 -356 -356     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 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   1,187 1,392 1,835 1,296 1,128 1,512 0.0 0.0   Gross profit growth   1.0% 17.3% 31.8% -29.4% -13.0% 34.0% -100.0% 0.0%   Employees   1 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)   1,313 1,332 1,394 1,164 920 991 356 356   Balance sheet change%   49.4% 1.4% 4.7% -16.5% -21.0% 7.7% -64.0% 0.0%   Added value   219.9 246.0 511.0 23.0 -130.0 -19.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -200 0 0 0 0 0 -175 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 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 (%)   10.1% 17.7% 27.8% 1.8% -11.5% -1.3% 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 %   10.9% 18.6% 37.5% 1.8% -12.5% -1.7% 0.0% 0.0%   ROI %   18.0% 34.8% 58.3% 2.4% -16.3% -2.7% 0.0% 0.0%   ROE %   13.2% 25.8% 43.7% 0.6% -13.5% -2.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   51.1% 55.7% 72.6% 77.7% 73.9% 54.6% 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, %   -98.7% -430.9% -178.1% -3,878.3% 298.5% 3,050.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.9% 0.0% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 300.0% 0.0% 138.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.8 2.0 3.2 3.8 3.1 1.8 0.0 0.0   Current Ratio   1.8 2.0 3.2 3.8 3.1 1.8 0.0 0.0   Cash and cash equivalent   217.1 1,060.0 910.0 900.0 388.0 610.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 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   496.5 567.0 837.0 729.0 505.0 366.1 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  2019 2019/12 2020 2020/12 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   220 246 511 23 -130 -20 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   220 246 511 23 -130 -20 0 0   EBIT / employee   120 246 511 23 -130 -20 0 0   Net earnings / employee   86 182 383 6 -107 -16 0 0