Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

F.P.C 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.2% 0.9% 0.9% 1.2% 2.4% 1.2% 18.2% 18.2%   Credit score (0-100)   84 91 88 82 63 82 8 8   Credit rating   A A A A BBB A B B   Credit limit (kDKK)   229.9 1,366.3 1,189.0 472.9 0.1 480.6 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   401 445 334 303 -336 98.8 0.0 0.0   EBITDA   401 445 334 303 -336 98.8 0.0 0.0   EBIT   329 373 262 228 -411 23.9 0.0 0.0   Pre-tax profit (PTP)   192.3 237.8 170.4 162.5 -480.4 -85.3 0.0 0.0   Net earnings   150.0 185.5 132.3 126.7 -375.3 -66.6 0.0 0.0   Pre-tax profit without non-rec. items   192 238 170 162 -480 -85.3 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   14,244 25,544 25,544 25,797 25,797 25,797 0.0 0.0   Shareholders equity total   7,770 16,826 16,987 15,870 15,553 15,545 208 208   Interest-bearing liabilities   5,690 5,282 6,552 7,013 6,903 6,791 0.0 0.0   Balance sheet total (assets)   15,583 26,699 28,141 27,451 26,888 26,821 208 208   Net Debt   4,352 4,396 5,315 5,921 6,041 5,964 -208 -208     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   401 445 334 303 -336 98.8 0.0 0.0   Gross profit growth   8.5% 10.9% -24.8% -9.3% 0.0% 0.0% -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)   15,583 26,699 28,141 27,451 26,888 26,821 208 208   Balance sheet change%   14.4% 71.3% 5.4% -2.5% -2.0% -0.2% -99.2% 0.0%   Added value   400.8 444.6 334.2 303.2 -336.4 98.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,429 2,414 8,769 151 -77 -75 -10,526 -15,213   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 -1.0 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 (%)   82.1% 83.8% 78.4% 75.3% 122.2% 24.2% 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 %   2.3% 1.8% 1.0% 0.8% -1.5% 0.1% 0.0% 0.0%   ROI %   2.3% 1.8% 1.0% 0.8% -1.5% 0.1% 0.0% 0.0%   ROE %   2.0% 1.5% 0.8% 0.8% -2.4% -0.4% 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 %   49.9% 63.0% 60.4% 57.8% 57.8% 58.0% 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, %   1,085.6% 988.8% 1,590.0% 1,953.1% -1,795.9% 6,038.3% 0.0% 0.0%   Gearing %   73.2% 31.4% 38.6% 44.2% 44.4% 43.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.5% 1.5% 1.0% 1.0% 1.7% 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   1.8 3.0 7.4 2.0 1.5 1.5 0.0 0.0   Current Ratio   1.8 3.0 7.4 2.0 1.5 1.5 0.0 0.0   Cash and cash equivalent   1,338.3 885.6 1,237.1 1,091.3 861.6 827.1 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   608.2 768.1 2,247.1 834.7 373.1 344.5 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  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