Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Frederiksgade 60 ApS

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% 0.4% 0.4%   Bankruptcy risk   0.9% 1.3% 0.6% 0.5% 0.7% 3.1% 7.5% 7.4%   Credit score (0-100)   90 81 97 98 95 51 9 10   Credit rating   A BBB A AA A BB BB BB   Credit limit (kDKK)   1,195.3 226.1 1,392.8 2,327.8 1,943.6 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   706 1,614 1,710 2,260 2,328 2,128 0.0 0.0   EBITDA   706 1,614 1,710 2,260 2,328 2,128 0.0 0.0   EBIT   8,607 449 1,743 8,715 973 -4,047 0.0 0.0   Pre-tax profit (PTP)   8,019.6 -1,602.2 969.6 8,041.5 498.4 -4,391.7 0.0 0.0   Net earnings   6,241.7 -1,250.8 766.2 6,272.4 388.8 -3,425.5 0.0 0.0   Pre-tax profit without non-rec. items   8,020 -1,602 970 8,041 498 -4,392 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   50,040 52,000 52,690 59,500 58,500 52,900 0.0 0.0   Shareholders equity total   13,551 12,300 13,067 19,339 19,728 16,302 16,252 16,252   Interest-bearing liabilities   28,817 32,472 35,346 34,753 32,721 31,373 0.0 0.0   Balance sheet total (assets)   50,386 52,356 53,441 60,831 59,243 53,109 16,252 16,252   Net Debt   28,613 32,274 34,646 34,412 32,034 31,177 -16,252 -16,252     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   706 1,614 1,710 2,260 2,328 2,128 0.0 0.0   Gross profit growth   0.0% 128.6% 6.0% 32.2% 3.0% -8.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   50,386 52,356 53,441 60,831 59,243 53,109 16,252 16,252   Balance sheet change%   28.7% 3.9% 2.1% 13.8% -2.6% -10.4% -69.4% 0.0%   Added value   8,607.0 448.7 1,743.3 8,715.1 972.6 -4,046.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12,741 1,960 690 6,810 -1,000 -5,600 -52,900 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 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 (%)   1,219.6% 27.8% 102.0% 385.6% 41.8% -190.1% 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 %   19.2% 0.9% 3.3% 15.3% 2.0% -6.6% 0.0% 0.0%   ROI %   19.5% 0.9% 3.3% 15.4% 2.0% -6.8% 0.0% 0.0%   ROE %   59.8% -9.7% 6.0% 38.7% 2.0% -19.0% 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 %   26.9% 23.5% 24.5% 31.8% 33.3% 30.7% 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, %   4,054.4% 2,000.1% 2,026.4% 1,522.6% 1,376.3% 1,464.9% 0.0% 0.0%   Gearing %   212.7% 264.0% 270.5% 179.7% 165.9% 192.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 6.7% 2.3% 1.9% 2.1% 2.1% 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   0.0 0.2 0.2 1.9 0.7 0.2 0.0 0.0   Current Ratio   0.0 0.2 0.2 1.9 0.7 0.2 0.0 0.0   Cash and cash equivalent   204.5 197.9 700.0 341.8 686.9 196.1 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   -10,154.4 -958.0 -3,728.7 636.2 -338.6 -1,148.0 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 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