Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FJORD-FRANDSEN 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.9% 0.8% 0.8% 1.1% 0.7% 0.8% 9.0% 9.0%   Credit score (0-100)   89 91 90 83 93 92 27 27   Credit rating   A AA AA A AA AA BB BB   Credit limit (kDKK)   151.5 202.9 218.2 86.8 290.8 503.9 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   958 959 979 703 954 965 0.0 0.0   EBITDA   958 959 979 703 954 758 0.0 0.0   EBIT   727 721 733 463 783 591 0.0 0.0   Pre-tax profit (PTP)   534.5 533.6 589.1 336.0 564.0 383.2 0.0 0.0   Net earnings   416.9 416.2 459.5 261.5 440.6 307.7 0.0 0.0   Pre-tax profit without non-rec. items   534 534 589 336 564 383 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   9,439 10,125 10,147 9,943 9,772 8,856 0.0 0.0   Shareholders equity total   1,793 1,960 2,169 2,181 2,621 5,299 4,674 4,674   Interest-bearing liabilities   7,066 7,423 7,270 7,066 6,420 3,039 0.0 0.0   Balance sheet total (assets)   9,456 10,156 10,209 9,958 9,891 9,172 4,674 4,674   Net Debt   7,066 7,407 7,223 7,066 6,308 2,754 -4,674 -4,674     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   958 959 979 703 954 965 0.0 0.0   Gross profit growth   1.3% 0.1% 2.1% -28.2% 35.7% 1.2% -100.0% 0.0%   Employees   0 0 0 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)   9,456 10,156 10,209 9,958 9,891 9,172 4,674 4,674   Balance sheet change%   -3.1% 7.4% 0.5% -2.5% -0.7% -7.3% -49.0% 0.0%   Added value   957.7 959.1 979.5 702.8 1,022.8 757.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -128 448 -224 -443 -341 -1,083 -8,856 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   75.9% 75.2% 74.9% 65.9% 82.1% 61.3% 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 %   7.6% 7.4% 7.2% 4.6% 7.9% 6.2% 0.0% 0.0%   ROI %   7.8% 7.6% 7.5% 4.7% 8.1% 6.4% 0.0% 0.0%   ROE %   24.4% 22.2% 22.3% 12.0% 18.4% 7.8% 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 %   19.2% 19.5% 21.4% 22.1% 26.8% 57.8% 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, %   737.8% 772.3% 737.5% 1,005.3% 661.2% 363.4% 0.0% 0.0%   Gearing %   394.0% 378.8% 335.2% 324.0% 244.9% 57.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.6% 2.0% 1.8% 3.3% 4.4% 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   0.0 0.1 0.1 0.0 0.0 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.0 0.0 0.7 0.0 0.0   Cash and cash equivalent   0.1 16.0 46.5 0.0 112.7 285.3 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   -563.9 -674.0 -555.5 -3,174.8 -2,951.7 -149.5 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 0 703 1,023 758 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 703 954 758 0 0   EBIT / employee   0 0 0 463 783 591 0 0   Net earnings / employee   0 0 0 261 441 308 0 0