Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Friheden 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   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   1.7% 1.6% 1.5% 1.3% 1.1% 1.2% 8.6% 8.4%   Credit score (0-100)   74 77 76 78 85 81 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   5.4 23.0 27.3 98.2 504.9 328.6 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   913 1,271 1,547 1,332 1,776 1,434 0.0 0.0   EBITDA   913 1,271 1,547 1,332 1,776 1,434 0.0 0.0   EBIT   761 1,061 1,333 1,104 1,494 1,090 0.0 0.0   Pre-tax profit (PTP)   1,522.4 2,049.7 1,437.2 1,496.4 1,042.4 1,680.3 0.0 0.0   Net earnings   1,373.7 1,846.0 1,161.2 1,268.6 764.8 1,511.1 0.0 0.0   Pre-tax profit without non-rec. items   1,522 2,050 1,437 1,496 1,042 1,680 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   9,453 11,859 11,796 12,086 16,692 16,804 0.0 0.0   Shareholders equity total   5,795 7,533 7,994 8,563 9,327 10,338 8,652 8,652   Interest-bearing liabilities   3,978 5,840 4,727 4,078 7,549 6,605 0.0 0.0   Balance sheet total (assets)   10,853 14,654 14,282 13,957 18,909 19,471 8,652 8,652   Net Debt   3,700 5,134 3,622 3,228 6,581 5,822 -8,652 -8,652     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   913 1,271 1,547 1,332 1,776 1,434 0.0 0.0   Gross profit growth   25.5% 39.3% 21.7% -13.9% 33.3% -19.3% -100.0% 0.0%   Employees   1 1 1 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)   10,853 14,654 14,282 13,957 18,909 19,471 8,652 8,652   Balance sheet change%   9.7% 35.0% -2.5% -2.3% 35.5% 3.0% -55.6% 0.0%   Added value   912.6 1,271.0 1,547.1 1,332.3 1,722.0 1,433.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,025 2,195 -277 62 4,324 -231 -16,804 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  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 (%)   83.4% 83.5% 86.2% 82.9% 84.1% 76.0% 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 %   15.5% 16.9% 10.5% 11.1% 7.9% 10.4% 0.0% 0.0%   ROI %   16.4% 17.9% 11.2% 11.8% 8.2% 10.9% 0.0% 0.0%   ROE %   26.6% 27.7% 15.0% 15.3% 8.6% 15.4% 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 %   53.4% 51.4% 56.0% 61.4% 50.2% 54.1% 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, %   405.4% 404.0% 234.1% 242.3% 370.6% 406.1% 0.0% 0.0%   Gearing %   68.7% 77.5% 59.1% 47.6% 80.9% 63.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.2% 1.5% 1.6% 4.3% 4.5% 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   0.2 0.6 1.2 1.4 1.4 1.5 0.0 0.0   Current Ratio   0.2 0.6 1.2 1.4 1.2 1.1 0.0 0.0   Cash and cash equivalent   278.1 705.1 1,104.8 850.4 967.8 783.2 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   -955.4 -754.3 282.0 342.6 287.2 120.9 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   913 1,271 1,547 1,332 1,722 1,434 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   913 1,271 1,547 1,332 1,776 1,434 0 0   EBIT / employee   761 1,061 1,333 1,104 1,494 1,090 0 0   Net earnings / employee   1,374 1,846 1,161 1,269 765 1,511 0 0