Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRISENGÅRDSVEJ 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  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% 0.3% 0.3%   Bankruptcy risk   0.6% 0.7% 0.6% 0.6% 0.6% 0.7% 8.3% 8.3%   Credit score (0-100)   98 96 96 96 97 92 29 29   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   1,506.2 1,721.6 1,467.2 1,607.4 1,658.3 1,295.9 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   3,059 2,767 2,951 2,885 3,144 3,447 0.0 0.0   EBITDA   3,059 2,767 2,951 2,885 3,144 3,447 0.0 0.0   EBIT   2,710 2,851 2,790 3,956 3,638 1,236 0.0 0.0   Pre-tax profit (PTP)   2,385.1 2,306.8 2,605.3 3,779.5 3,394.4 450.0 0.0 0.0   Net earnings   1,860.8 1,799.3 2,032.1 2,948.0 2,647.7 351.0 0.0 0.0   Pre-tax profit without non-rec. items   2,385 2,307 2,605 3,779 3,394 450 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   35,194 35,278 35,116 36,488 36,982 34,771 0.0 0.0   Shareholders equity total   12,845 14,644 12,676 14,124 14,772 13,123 9,173 9,173   Interest-bearing liabilities   19,116 19,243 18,245 17,251 16,337 15,583 0.0 0.0   Balance sheet total (assets)   37,250 39,485 37,079 37,693 37,975 35,486 9,173 9,173   Net Debt   17,088 15,518 16,331 16,270 15,830 14,943 -9,173 -9,173     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   3,059 2,767 2,951 2,885 3,144 3,447 0.0 0.0   Gross profit growth   0.4% -9.5% 6.7% -2.2% 9.0% 9.6% -100.0% 0.0%   Employees   1 0 1 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   37,250 39,485 37,079 37,693 37,975 35,486 9,173 9,173   Balance sheet change%   4.6% 6.0% -6.1% 1.7% 0.7% -6.6% -74.2% 0.0%   Added value   2,709.9 2,850.7 2,789.7 3,955.5 3,638.5 1,235.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -349 84 -162 1,372 495 -2,211 -34,771 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 (%)   88.6% 103.0% 94.5% 137.1% 115.7% 35.8% 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 %   7.5% 7.5% 7.3% 10.6% 9.6% 3.4% 0.0% 0.0%   ROI %   7.6% 7.6% 7.4% 10.8% 9.8% 3.4% 0.0% 0.0%   ROE %   15.6% 13.1% 14.9% 22.0% 18.3% 2.5% 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 %   34.5% 37.1% 34.2% 37.5% 39.0% 37.0% 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, %   558.6% 560.8% 553.4% 563.9% 503.5% 433.5% 0.0% 0.0%   Gearing %   148.8% 131.4% 143.9% 122.1% 110.6% 118.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 3.0% 1.0% 1.0% 1.5% 4.9% 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   3.2 2.9 1.1 0.8 0.8 0.5 0.0 0.0   Current Ratio   3.2 2.9 1.1 0.8 0.7 0.5 0.0 0.0   Cash and cash equivalent   2,027.9 3,724.5 1,914.1 981.8 506.3 640.5 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   1,407.2 2,733.8 179.3 -241.6 -403.7 -736.7 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   2,710 0 2,790 3,956 3,638 1,236 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,059 0 2,951 2,885 3,144 3,447 0 0   EBIT / employee   2,710 0 2,790 3,956 3,638 1,236 0 0   Net earnings / employee   1,861 0 2,032 2,948 2,648 351 0 0