Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FJORDBAK BYG 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   0.7% 0.7% 0.6% 2.5% 6.0% 3.7% 8.9% 8.9%   Credit score (0-100)   96 95 98 60 38 51 28 28   Credit rating   AA AA AA BBB BBB BBB BB BB   Credit limit (kDKK)   937.7 1,151.0 1,558.7 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 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   15,374 15,154 18,363 30,542 27,293 37,721 0.0 0.0   EBITDA   992 2,485 3,317 1,328 -2,490 5,676 0.0 0.0   EBIT   699 2,200 3,047 1,328 -3,027 5,083 0.0 0.0   Pre-tax profit (PTP)   616.2 2,357.1 3,288.9 833.3 -3,418.9 3,853.9 0.0 0.0   Net earnings   466.9 1,806.4 2,516.1 833.3 -2,698.6 2,893.5 0.0 0.0   Pre-tax profit without non-rec. items   616 2,357 3,289 1,328 -3,419 3,854 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   953 697 1,188 0.0 2,168 1,921 0.0 0.0   Shareholders equity total   6,609 8,416 10,932 5,833 3,135 6,028 4,778 4,778   Interest-bearing liabilities   6,389 1,767 1,500 0.0 10,512 11,912 0.0 0.0   Balance sheet total (assets)   18,952 15,331 23,767 33,304 36,037 41,813 4,778 4,778   Net Debt   6,389 1,713 1,449 0.0 10,487 11,912 -4,778 -4,778     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   15,374 15,154 18,363 30,542 27,293 37,721 0.0 0.0   Gross profit growth   -13.6% -1.4% 21.2% 66.3% -10.6% 38.2% -100.0% 0.0%   Employees   37 34 40 0 66 65 0 0   Employee growth %   5.7% -8.1% 17.6% -100.0% 0.0% -1.5% -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)   18,952 15,331 23,767 33,304 36,037 41,813 4,778 4,778   Balance sheet change%   19.0% -19.1% 55.0% 40.1% 8.2% 16.0% -88.6% 0.0%   Added value   992.1 2,484.7 3,317.1 1,328.3 -3,027.1 5,675.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -565 -541 221 -1,188 1,631 -839 -1,921 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 -1.0 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 (%)   4.5% 14.5% 16.6% 4.3% -11.1% 13.5% 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 %   5.8% 14.6% 17.3% 4.7% -8.4% 14.0% 0.0% 0.0%   ROI %   8.5% 20.6% 26.1% 5.5% -12.0% 29.1% 0.0% 0.0%   ROE %   7.3% 24.0% 26.0% 9.9% -60.2% 63.2% 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 %   34.9% 54.9% 46.8% 100.0% 8.8% 14.4% 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, %   644.0% 68.9% 43.7% 0.0% -421.2% 209.9% 0.0% 0.0%   Gearing %   96.7% 21.0% 13.7% 0.0% 335.3% 197.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.6% 3.6% 6.2% 0.0% 9.8% 11.7% 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   1.5 2.3 2.2 0.0 1.1 1.2 0.0 0.0   Current Ratio   1.5 2.4 2.2 0.0 1.1 1.2 0.0 0.0   Cash and cash equivalent   0.0 53.9 51.0 0.0 25.1 0.3 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   6,242.8 8,236.0 12,045.2 0.0 2,249.7 6,473.1 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   27 73 83 0 -46 87 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 73 83 0 -38 87 0 0   EBIT / employee   19 65 76 0 -46 78 0 0   Net earnings / employee   13 53 63 0 -41 45 0 0