Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRIJORD 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   0.7% 0.7% 0.9% 0.9% 0.7% 1.1% 7.4% 7.4%   Credit score (0-100)   96 95 89 87 95 82 33 33   Credit rating   AA AA A A AA A BBB BBB   Credit limit (kDKK)   1,998.2 1,986.3 2,048.5 1,036.2 2,212.8 749.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   845 41.4 871 44.8 3,911 -59.5 0.0 0.0   EBITDA   845 41.4 871 44.8 3,911 -59.5 0.0 0.0   EBIT   839 36.0 866 40.8 3,907 -59.5 0.0 0.0   Pre-tax profit (PTP)   1,708.4 972.3 4,587.6 452.3 5,736.9 4,422.8 0.0 0.0   Net earnings   1,333.3 1,030.3 3,839.4 452.3 4,828.8 3,449.8 0.0 0.0   Pre-tax profit without non-rec. items   1,708 972 4,588 452 5,737 4,423 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   12,201 12,197 1,613 1,609 0.0 0.0 0.0 0.0   Shareholders equity total   20,347 20,878 23,217 15,269 20,098 21,548 20,348 20,348   Interest-bearing liabilities   1,690 1,621 1,553 1,485 0.0 0.0 0.0 0.0   Balance sheet total (assets)   23,306 23,586 26,521 16,836 20,558 22,648 20,348 20,348   Net Debt   118 36.3 -8,655 283 -2,665 -1,275 -20,348 -20,348     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   845 41.4 871 44.8 3,911 -59.5 0.0 0.0   Gross profit growth   125.5% -95.1% 2,003.4% -94.9% 8,629.0% 0.0% 0.0% 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)   23,306 23,586 26,521 16,836 20,558 22,648 20,348 20,348   Balance sheet change%   1.9% 1.2% 12.4% -36.5% 22.1% 10.2% -10.2% 0.0%   Added value   844.7 41.4 871.3 44.8 3,911.4 -59.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -236 -11 -6,741 -3,858 -1,612 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   99.4% 86.9% 99.4% 91.2% 99.9% 100.0% 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 %   7.6% 6.4% 18.5% 8.5% 30.9% 20.6% 0.0% 0.0%   ROI %   7.6% 6.4% 19.2% 8.8% 31.4% 21.4% 0.0% 0.0%   ROE %   6.6% 5.0% 17.4% 2.4% 27.3% 16.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   87.3% 88.5% 87.5% 90.7% 97.8% 95.1% 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, %   13.9% 87.5% -993.3% 631.8% -68.1% 2,143.5% 0.0% 0.0%   Gearing %   8.3% 7.8% 6.7% 9.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 31.8% 3.3% 91.1% 5.8% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   6.8 14.1 5.8 10.2 5.9 1.2 0.0 0.0   Current Ratio   6.8 14.1 5.8 10.2 5.9 1.2 0.0 0.0   Cash and cash equivalent   1,572.3 1,585.1 10,207.6 1,202.0 2,664.9 1,274.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,446.1 1,622.9 8,689.9 1,356.0 2,237.3 174.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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