Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREDENSVANG 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   1.9% 1.2% 1.2% 0.9% 0.7% 1.0% 8.3% 8.3%   Credit score (0-100)   71 84 82 88 93 85 29 29   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   0.5 76.0 69.9 281.1 505.1 647.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 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   237 432 374 975 1,280 1,877 0.0 0.0   EBITDA   212 417 344 888 1,189 1,767 0.0 0.0   EBIT   1,865 506 419 1,427 2,113 6,586 0.0 0.0   Pre-tax profit (PTP)   1,776.6 362.2 233.8 1,209.5 1,575.1 5,900.3 0.0 0.0   Net earnings   1,398.1 281.5 182.3 943.4 1,226.6 4,600.5 0.0 0.0   Pre-tax profit without non-rec. items   1,777 362 234 1,210 1,575 5,900 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   5,462 5,751 7,582 16,819 18,817 34,429 0.0 0.0   Shareholders equity total   1,899 2,180 2,363 3,206 4,358 8,858 8,258 8,258   Interest-bearing liabilities   3,333 4,153 5,140 12,600 13,676 14,410 0.0 0.0   Balance sheet total (assets)   5,722 6,903 8,204 16,963 19,446 35,126 8,258 8,258   Net Debt   3,077 3,886 5,044 12,534 13,426 14,208 -8,258 -8,258     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 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   237 432 374 975 1,280 1,877 0.0 0.0   Gross profit growth   10.8% 82.1% -13.3% 160.4% 31.2% 46.6% -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)   5,722 6,903 8,204 16,963 19,446 35,126 8,258 8,258   Balance sheet change%   343.1% 20.6% 18.8% 106.8% 14.6% 80.6% -76.5% 0.0%   Added value   1,864.5 505.6 418.6 1,426.5 2,112.7 6,585.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,537 275 1,818 9,223 1,971 15,612 -34,429 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 2018/12 2019 2019/12 2020 2020/12 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 (%)   786.2% 117.1% 111.8% 146.3% 165.1% 350.9% 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 %   53.2% 8.0% 5.5% 11.3% 11.6% 24.6% 0.0% 0.0%   ROI %   54.6% 8.2% 5.7% 11.8% 12.0% 30.6% 0.0% 0.0%   ROE %   130.5% 13.8% 8.0% 33.9% 32.4% 69.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   33.3% 31.7% 28.9% 18.9% 22.4% 25.3% 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, %   1,452.4% 930.9% 1,466.9% 1,411.1% 1,129.2% 803.9% 0.0% 0.0%   Gearing %   175.5% 190.5% 217.6% 393.0% 313.8% 162.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 3.8% 4.0% 2.4% 4.1% 5.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 0.6 0.8 0.1 0.5 0.3 0.0 0.0   Current Ratio   0.3 0.6 0.8 0.1 0.5 0.3 0.0 0.0   Cash and cash equivalent   255.8 266.9 96.7 66.1 249.7 202.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 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   -650.0 -676.8 -201.6 -1,408.8 -613.8 -1,719.4 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 2018/12 2019 2019/12 2020 2020/12 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   1,865 506 419 1,427 2,113 6,586 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   212 417 344 888 1,189 1,767 0 0   EBIT / employee   1,865 506 419 1,427 2,113 6,586 0 0   Net earnings / employee   1,398 281 182 943 1,227 4,600 0 0