Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FYHNS EJENDOMME 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.9% 0.9% 0.8% 0.7% 0.7% 0.6% 8.3% 8.3%   Credit score (0-100)   90 89 91 94 95 95 30 30   Credit rating   A A AA AA AA AA BB BB   Credit limit (kDKK)   336.5 431.1 547.1 678.0 707.5 814.0 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   968 278 1,147 1,200 1,106 1,282 0.0 0.0   EBITDA   968 278 1,147 1,158 -290 1,082 0.0 0.0   EBIT   961 1,862 1,147 1,158 408 1,182 0.0 0.0   Pre-tax profit (PTP)   716.1 1,581.0 716.0 823.5 829.0 701.3 0.0 0.0   Net earnings   558.6 1,233.1 558.5 644.5 646.0 547.5 0.0 0.0   Pre-tax profit without non-rec. items   716 1,581 716 824 829 701 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   17,500 21,913 25,950 23,233 22,920 22,820 0.0 0.0   Shareholders equity total   4,186 5,420 5,978 6,623 7,269 7,816 7,691 7,691   Interest-bearing liabilities   12,050 14,826 18,015 19,295 13,909 13,683 0.0 0.0   Balance sheet total (assets)   17,559 22,074 25,973 27,898 23,357 23,459 7,691 7,691   Net Debt   12,012 14,739 18,014 19,295 13,891 13,636 -7,691 -7,691     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   968 278 1,147 1,200 1,106 1,282 0.0 0.0   Gross profit growth   16.4% -71.3% 312.9% 4.6% -7.8% 15.9% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   17,559 22,074 25,973 27,898 23,357 23,459 7,691 7,691   Balance sheet change%   -0.1% 25.7% 17.7% 7.4% -16.3% 0.4% -67.2% 0.0%   Added value   961.4 1,861.6 1,147.3 1,157.8 408.0 1,182.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 4,413 4,037 -2,717 -313 -100 -22,820 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 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 (%)   99.3% 669.9% 100.0% 96.5% 36.9% 92.2% 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 %   5.5% 9.4% 4.8% 4.8% 4.9% 5.1% 0.0% 0.0%   ROI %   5.5% 9.5% 4.8% 4.8% 5.0% 5.2% 0.0% 0.0%   ROE %   14.3% 25.7% 9.8% 10.2% 9.3% 7.3% 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 %   23.8% 24.6% 23.0% 23.7% 31.1% 33.3% 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, %   1,240.7% 5,304.0% 1,570.1% 1,666.5% -4,790.0% 1,260.0% 0.0% 0.0%   Gearing %   287.8% 273.6% 301.3% 291.3% 191.3% 175.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.1% 2.6% 2.5% 2.5% 3.6% 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 0.4 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.4 0.0 0.1 0.0 0.0   Cash and cash equivalent   37.0 87.4 1.0 0.0 18.0 47.0 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   -7,167.2 -10,143.1 -10,387.1 -7,317.6 -9,725.0 -9,246.2 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   961 1,862 1,147 1,158 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   968 278 1,147 1,158 0 0 0 0   EBIT / employee   961 1,862 1,147 1,158 0 0 0 0   Net earnings / employee   559 1,233 558 645 0 0 0 0