Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Fåborggade 20 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.4% 1.2% 1.7% 1.3% 1.6% 1.9% 8.2% 8.2%   Credit score (0-100)   80 81 72 80 72 71 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   67.3 209.4 9.4 200.1 17.5 3.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   587 577 574 542 501 589 0.0 0.0   EBITDA   587 577 574 542 501 589 0.0 0.0   EBIT   1,487 3,656 386 2,442 501 89.3 0.0 0.0   Pre-tax profit (PTP)   962.4 3,529.1 368.3 2,535.1 609.2 212.0 0.0 0.0   Net earnings   751.4 2,752.1 287.3 1,977.7 474.7 166.0 0.0 0.0   Pre-tax profit without non-rec. items   962 3,529 368 2,535 609 212 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   18,100 21,200 21,200 23,100 23,100 22,600 0.0 0.0   Shareholders equity total   6,605 9,357 9,645 11,622 12,097 12,263 12,138 12,138   Interest-bearing liabilities   12,702 12,277 12,157 12,046 11,938 11,826 0.0 0.0   Balance sheet total (assets)   22,989 26,071 26,224 28,612 28,930 28,862 12,138 12,138   Net Debt   12,645 12,106 12,154 11,982 11,916 11,826 -12,138 -12,138     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   587 577 574 542 501 589 0.0 0.0   Gross profit growth   31.9% -1.8% -0.4% -5.7% -7.5% 17.6% -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)   22,989 26,071 26,224 28,612 28,930 28,862 12,138 12,138   Balance sheet change%   5.1% 13.4% 0.6% 9.1% 1.1% -0.2% -57.9% 0.0%   Added value   1,487.2 3,655.7 386.0 2,441.7 500.9 89.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   900 3,100 0 1,900 0 -500 -22,600 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   253.3% 633.9% 67.2% 450.8% 100.0% 15.1% 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 %   7.5% 15.3% 1.8% 9.7% 2.5% 1.1% 0.0% 0.0%   ROI %   7.6% 15.6% 1.9% 9.9% 2.6% 1.2% 0.0% 0.0%   ROE %   12.1% 34.5% 3.0% 18.6% 4.0% 1.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   29.0% 36.2% 37.1% 40.8% 42.1% 42.7% 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, %   2,153.3% 2,099.1% 2,116.3% 2,212.1% 2,378.9% 2,006.9% 0.0% 0.0%   Gearing %   192.3% 131.2% 126.1% 103.6% 98.7% 96.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 1.7% 0.9% 0.9% 1.0% 1.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   5.7 10.6 11.7 9.6 11.6 12.3 0.0 0.0   Current Ratio   4.7 7.5 8.1 7.6 8.6 9.4 0.0 0.0   Cash and cash equivalent   57.1 170.8 2.8 63.8 21.3 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   3,841.3 4,220.5 4,400.7 4,788.1 5,153.2 5,597.5 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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