Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENRIK FRIMODT PEDERSEN A/S 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 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.7% 1.7% 2.1% 1.7% 1.7% 1.7% 17.9% 17.9%   Credit score (0-100)   74 73 65 72 71 74 8 8   Credit rating   A A BBB A A A B B   Credit limit (kDKK)   8.5 8.9 0.5 13.0 10.6 17.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   155 113 149 141 198 278 0.0 0.0   EBITDA   155 82.1 148 141 198 278 0.0 0.0   EBIT   31.0 -48.1 1.6 39.7 69.2 133 0.0 0.0   Pre-tax profit (PTP)   1,005.7 1,290.5 1,613.1 1,484.4 1,607.0 1,636.5 0.0 0.0   Net earnings   990.3 1,290.2 1,605.5 1,465.5 1,581.6 1,605.8 0.0 0.0   Pre-tax profit without non-rec. items   1,006 1,290 1,613 1,484 1,607 1,636 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e N/A Tangible assets total   402 439 291 190 557 2,809 0.0 0.0   Shareholders equity total   9,288 10,078 10,683 12,149 12,730 13,336 316 316   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 151 0.0 0.0   Balance sheet total (assets)   9,693 10,680 12,580 12,799 13,473 14,397 316 316   Net Debt   -174 -171 -48.7 -22.1 -151 102 -316 -316     See the entire balance sheet 1000.0 Volume  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 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   155 113 149 141 198 278 0.0 0.0   Gross profit growth   5.0% -27.2% 32.3% -5.2% 40.1% 40.7% -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)   9,693 10,680 12,580 12,799 13,473 14,397 316 316   Balance sheet change%   1.9% 10.2% 17.8% 1.7% 5.3% 6.9% -97.8% 0.0%   Added value   154.7 82.1 148.0 141.2 170.8 278.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -247 -93 -294 -203 238 2,107 -2,809 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 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 (%)   20.1% -42.7% 1.1% 28.1% 35.0% 47.7% 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 %   10.7% 12.9% 14.4% 12.1% 12.5% 12.2% 0.0% 0.0%   ROI %   11.3% 13.6% 16.1% 13.4% 13.2% 13.0% 0.0% 0.0%   ROE %   11.0% 13.3% 15.5% 12.8% 12.7% 12.3% 0.0% 0.0%   1000.0 Solidity  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e N/A Equity ratio %   95.8% 94.4% 84.9% 94.9% 94.5% 92.6% 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, %   -112.8% -208.8% -32.9% -15.6% -76.1% 36.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 92.5% 0.0% 0.0%   1000.0 Liquidity  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 2025e N/A 2026e N/A Quick Ratio   4.5 4.1 1.5 4.3 3.5 0.7 0.0 0.0   Current Ratio   4.5 4.1 1.5 4.3 3.5 0.7 0.0 0.0   Cash and cash equivalent   174.5 171.4 48.7 22.1 150.7 49.3 0.0 0.0   1000.0 Capital use efficiency  2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 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   1,368.0 1,818.1 974.7 2,134.8 1,858.3 -322.8 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 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024 2025/2 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