Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Flowbuilders K/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.2% 1.2%   Bankruptcy risk   16.3% 6.0% 6.2% 9.4% 8.5% 6.4% 11.4% 11.2%   Credit score (0-100)   12 40 38 25 28 36 21 22   Credit rating   BB BBB BBB BB BB 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)  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   3,299 2,136 2,397 0 0 0 0 0   Gross profit   2,497 1,115 1,655 1,551 3,437 3,390 0.0 0.0   EBITDA   482 434 34.4 168 14.3 -0.5 0.0 0.0   EBIT   461 413 13.4 147 14.3 -0.5 0.0 0.0   Pre-tax profit (PTP)   461.4 410.5 10.7 146.2 9.1 0.2 0.0 0.0   Net earnings   461.4 410.5 10.7 146.2 9.1 0.2 0.0 0.0   Pre-tax profit without non-rec. items   461 411 10.7 146 9.1 0.2 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   63.1 42.1 21.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   475 885 496 642 651 651 638 638   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,752 1,124 1,065 1,233 1,369 1,135 638 638   Net Debt   -139 -50.8 -267 -55.0 -199 -386 -638 -638     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   3,299 2,136 2,397 0 0 0 0 0   Net sales growth   0.0% -35.2% 12.2% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,497 1,115 1,655 1,551 3,437 3,390 0.0 0.0   Gross profit growth   0.0% -55.3% 48.4% -6.3% 121.6% -1.4% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   1,752 1,124 1,065 1,233 1,369 1,135 638 638   Balance sheet change%   0.0% -35.8% -5.3% 15.8% 11.0% -17.1% -43.8% 0.0%   Added value   482.5 433.9 34.4 168.3 35.4 -0.5 0.0 0.0   Added value %   14.6% 20.3% 1.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   42 -42 -42 -42 0 0 0 0   Net sales trend   0.0 -1.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 %   14.6% 20.3% 1.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   14.0% 19.3% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   18.5% 37.0% 0.8% 9.5% 0.4% -0.0% 0.0% 0.0%   Net Earnings %   14.0% 19.2% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   14.6% 20.2% 1.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   14.0% 19.2% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   26.3% 28.7% 1.2% 12.8% 1.1% 0.0% 0.0% 0.0%   ROI %   97.2% 60.7% 1.9% 25.9% 2.2% 0.0% 0.0% 0.0%   ROE %   97.2% 60.4% 1.5% 25.7% 1.4% 0.0% 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 %   27.1% 78.7% 46.6% 52.1% 47.6% 57.4% 100.0% 100.0%   Relative indebtedness %   38.7% 11.2% 23.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   34.5% 8.8% 12.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -28.9% -11.7% -775.8% -32.7% -1,387.9% 85,439.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.3 4.5 1.8 2.1 1.9 2.3 0.0 0.0   Current Ratio   1.3 4.5 1.8 2.1 1.9 2.3 0.0 0.0   Cash and cash equivalent   139.4 50.8 267.1 55.0 199.0 386.2 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)   169.8 173.5 116.0 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 %   51.2% 50.6% 43.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   411.5 843.0 474.8 642.0 651.1 651.2 0.0 0.0   Net working capital %   12.5% 39.5% 19.8% 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 0 0 0 0 -0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -0 0 0   EBIT / employee   0 0 0 0 0 -0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0