Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRANK JENSEN 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   2.7% 2.7% 2.5% 2.4% 2.1% 2.4% 11.6% 11.4%   Credit score (0-100)   62 62 62 62 67 62 21 21   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 0.0 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   521 341 352 396 516 241 0.0 0.0   EBITDA   354 306 313 361 481 204 0.0 0.0   EBIT   300 266 273 323 453 171 0.0 0.0   Pre-tax profit (PTP)   -7.8 127.2 136.9 187.8 317.1 84.9 0.0 0.0   Net earnings   -61.1 92.9 99.0 138.9 310.2 57.3 0.0 0.0   Pre-tax profit without non-rec. items   -7.8 127 137 188 317 84.9 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   4,781 4,765 4,727 4,692 3,177 4,082 0.0 0.0   Shareholders equity total   606 645 689 771 1,024 1,022 836 836   Interest-bearing liabilities   3,980 3,881 3,718 3,557 1,700 2,418 0.0 0.0   Balance sheet total (assets)   4,791 4,766 4,732 4,692 3,205 4,126 836 836   Net Debt   3,980 3,881 3,718 3,557 1,700 2,418 -836 -836     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   521 341 352 396 516 241 0.0 0.0   Gross profit growth   -9.6% -34.5% 3.3% 12.6% 30.1% -53.4% -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)   4,791 4,766 4,732 4,692 3,205 4,126 836 836   Balance sheet change%   -40.9% -0.5% -0.7% -0.8% -31.7% 28.7% -79.7% 0.0%   Added value   353.6 305.6 312.8 361.4 492.1 204.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,374 -55 -78 -74 -1,544 872 -4,082 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 (%)   57.5% 78.0% 77.6% 81.4% 87.9% 70.9% 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 %   4.6% 5.6% 5.8% 6.8% 11.5% 9.1% 0.0% 0.0%   ROI %   4.9% 5.8% 6.1% 7.4% 12.8% 10.8% 0.0% 0.0%   ROE %   -9.2% 14.8% 14.8% 19.0% 34.6% 5.6% 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 %   12.7% 13.6% 14.6% 16.5% 32.1% 25.0% 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, %   1,125.7% 1,270.0% 1,188.5% 984.2% 353.2% 1,183.6% 0.0% 0.0%   Gearing %   656.7% 601.7% 539.9% 461.3% 166.0% 236.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 3.5% 3.6% 3.7% 5.2% 12.1% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -603.5 -682.0 -737.6 -774.7 -607.5 -920.8 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   354 306 313 361 492 204 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   354 306 313 361 481 204 0 0   EBIT / employee   300 266 273 323 453 171 0 0   Net earnings / employee   -61 93 99 139 310 57 0 0