Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet FHV 6 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 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 1.5% 0.3%   Bankruptcy risk   3.0% 2.8% 1.8% 2.3% 1.8% 1.8% 21.1% 19.5%   Credit score (0-100)   59 60 71 63 71 70 5 6   Credit rating   BBB BBB A BBB A A B B   Credit limit (kDKK)   0.0 0.0 0.3 0.0 0.6 0.3 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   397 425 429 420 428 541 0.0 0.0   EBITDA   397 425 429 420 428 541 0.0 0.0   EBIT   274 225 229 219 227 338 0.0 0.0   Pre-tax profit (PTP)   183.3 157.7 168.2 171.4 189.9 166.0 0.0 0.0   Net earnings   141.3 123.0 131.2 133.6 148.1 129.5 0.0 0.0   Pre-tax profit without non-rec. items   183 158 168 171 190 166 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   4,327 4,126 3,925 3,724 3,524 3,450 0.0 0.0   Shareholders equity total   322 305 381 514 663 192 24.2 24.2   Interest-bearing liabilities   2,979 2,812 2,477 2,206 2,021 2,664 0.0 0.0   Balance sheet total (assets)   4,334 4,144 3,951 3,725 3,647 3,766 24.2 24.2   Net Debt   2,979 2,812 2,477 2,206 1,897 2,347 -24.2 -24.2     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   397 425 429 420 428 541 0.0 0.0   Gross profit growth   0.0% 7.3% 0.9% -2.1% 1.9% 26.4% -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)   4,334 4,144 3,951 3,725 3,647 3,766 24 24   Balance sheet change%   0.0% -4.4% -4.7% -5.7% -2.1% 3.3% -99.4% 0.0%   Added value   396.6 425.4 429.3 420.3 428.1 541.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,205 -402 -402 -402 -402 -277 -3,450 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 5.0 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 (%)   69.2% 52.8% 53.2% 52.2% 53.1% 62.5% 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 %   6.3% 5.3% 5.7% 5.7% 6.2% 9.1% 0.0% 0.0%   ROI %   6.4% 5.4% 5.9% 6.0% 6.4% 9.4% 0.0% 0.0%   ROE %   43.9% 39.3% 38.3% 29.9% 25.2% 30.3% 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 %   7.4% 7.4% 9.6% 13.8% 18.2% 5.1% 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, %   751.1% 661.0% 576.9% 524.8% 443.1% 433.8% 0.0% 0.0%   Gearing %   925.6% 922.4% 650.6% 428.9% 305.0% 1,387.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 2.3% 2.3% 2.1% 1.8% 7.4% 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 0.0 0.0 0.0 0.4 1.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.4 1.8 0.0 0.0   Cash and cash equivalent   0.3 0.4 0.4 0.4 123.6 316.4 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   -650.1 -610.8 -497.8 -335.3 -161.2 142.9 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   397 425 429 420 428 541 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   397 425 429 420 428 541 0 0   EBIT / employee   274 225 229 219 227 338 0 0   Net earnings / employee   141 123 131 134 148 130 0 0