Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRISENETTE 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   1.0% 2.1% 2.3% 1.2% 1.1% 0.8% 9.0% 9.0%   Credit score (0-100)   89 69 64 81 83 90 28 28   Credit rating   A A BBB A A AA BB BB   Credit limit (kDKK)   354.5 0.4 0.1 167.7 217.8 765.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,138 7,867 8,672 8,921 10,003 11,955 0.0 0.0   EBITDA   2,469 2,321 2,490 2,367 1,748 3,001 0.0 0.0   EBIT   2,249 2,135 2,340 2,047 1,381 2,561 0.0 0.0   Pre-tax profit (PTP)   2,204.7 2,119.0 2,340.6 2,010.2 1,358.1 2,503.0 0.0 0.0   Net earnings   1,714.9 1,651.6 1,824.8 1,564.8 1,055.7 1,949.2 0.0 0.0   Pre-tax profit without non-rec. items   2,205 2,119 2,341 2,010 1,358 2,503 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   546 291 556 1,011 898 1,210 0.0 0.0   Shareholders equity total   3,043 1,945 2,270 3,835 3,890 4,839 2,547 2,547   Interest-bearing liabilities   0.0 0.0 0.0 0.0 29.9 0.0 0.0 0.0   Balance sheet total (assets)   6,478 6,190 9,340 8,998 8,309 9,595 2,547 2,547   Net Debt   -1,032 -538 -548 -115 -304 -1,413 -2,547 -2,547     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   7,138 7,867 8,672 8,921 10,003 11,955 0.0 0.0   Gross profit growth   -6.4% 10.2% 10.2% 2.9% 12.1% 19.5% -100.0% 0.0%   Employees   10 11 13 14 16 16 0 0   Employee growth %   0.0% 10.0% 18.2% 7.7% 14.3% 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)   6,478 6,190 9,340 8,998 8,309 9,595 2,547 2,547   Balance sheet change%   -13.8% -4.4% 50.9% -3.7% -7.7% 15.5% -73.4% 0.0%   Added value   2,468.9 2,321.5 2,490.1 2,367.1 1,701.5 3,001.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -239 -441 115 134 -479 -128 -1,210 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   31.5% 27.1% 27.0% 22.9% 13.8% 21.4% 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 %   32.1% 33.7% 30.2% 22.3% 16.0% 28.7% 0.0% 0.0%   ROI %   63.4% 85.4% 110.4% 66.4% 35.2% 58.1% 0.0% 0.0%   ROE %   50.2% 66.2% 86.6% 51.3% 27.3% 44.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   47.0% 31.4% 24.3% 42.6% 46.8% 50.4% 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, %   -41.8% -23.2% -22.0% -4.8% -17.4% -47.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   34.1% 0.0% 0.0% 0.0% 153.2% 423.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.9 0.7 0.8 0.7 0.8 1.1 0.0 0.0   Current Ratio   1.7 1.4 1.2 1.4 1.6 1.8 0.0 0.0   Cash and cash equivalent   1,032.0 538.4 548.2 114.7 334.3 1,412.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2,497.9 1,666.2 1,737.1 1,834.1 2,629.1 3,654.3 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   247 211 192 169 106 188 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   247 211 192 169 109 188 0 0   EBIT / employee   225 194 180 146 86 160 0 0   Net earnings / employee   171 150 140 112 66 122 0 0