Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fruergaard Kristensen Holding ApS - Group 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 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   0.0% 0.0% 0.0% 2.6% 1.1% 0.4% 4.2% 4.2%   Credit score (0-100)   0 0 0 60 84 99 49 49   Credit rating   N/A N/A N/A BBB A AAA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 2,987.1 11,318.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 44,060 66,363 109,194 0.0 0.0   EBITDA   0.0 0.0 0.0 16,878 27,619 44,534 0.0 0.0   EBIT   0.0 0.0 0.0 12,787 20,769 36,039 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 11,953.1 20,492.4 34,941.0 0.0 0.0   Net earnings   0.0 0.0 0.0 8,547.3 14,776.0 25,900.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 11,953 20,492 34,941 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 27,026 47,842 41,008 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 26,931 46,259 70,152 26,513 26,513   Interest-bearing liabilities   0.0 0.0 0.0 33,360 38,116 15,699 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 119,333 157,018 147,055 26,513 26,513   Net Debt   0.0 0.0 0.0 29,489 16,894 3,948 -11,079 -11,079     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 44,060 66,363 109,194 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 50.6% 64.5% -100.0% 0.0%   Employees   0 0 0 0 67 97 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 44.8% -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)   0 0 0 119,333 157,018 147,055 26,513 26,513   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 31.6% -6.3% -82.0% 0.0%   Added value   0.0 0.0 0.0 16,877.7 24,859.3 44,533.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 37,324 17,657 -17,976 -41,008 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 0.0% 29.0% 31.3% 33.0% 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 %   0.0% 0.0% 0.0% 10.7% 15.4% 23.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 18.2% 23.6% 32.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 296.7% 292.9% 153.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 22.6% 29.5% 48.4% 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, %   0.0% 0.0% 0.0% 174.7% 61.2% 8.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 123.9% 82.4% 22.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 5.0% 2.0% 4.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.1 1.2 2.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.2 1.3 2.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 3,871.2 21,222.0 11,751.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 10,644.8 19,178.8 53,898.0 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 N/A 2019 N/A 2020 N/A 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   0 0 0 0 371 459 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 412 459 0 0   EBIT / employee   0 0 0 0 310 372 0 0   Net earnings / employee   0 0 0 0 221 267 0 0