Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREDLUND BYG 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% 3.8% 3.8%   Bankruptcy risk   7.6% 5.7% 6.5% 4.6% 5.2% 5.9% 16.2% 16.2%   Credit score (0-100)   33 42 36 44 42 38 11 11   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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   1,440 2,169 1,770 2,405 1,781 2,132 0.0 0.0   EBITDA   133 338 -59.7 296 94.1 -52.5 0.0 0.0   EBIT   126 322 -71.7 284 82.1 -64.5 0.0 0.0   Pre-tax profit (PTP)   122.4 298.8 -83.0 274.0 71.5 -82.0 0.0 0.0   Net earnings   193.4 228.8 -66.5 210.6 50.0 -65.9 0.0 0.0   Pre-tax profit without non-rec. items   122 299 -83.0 274 71.5 -82.0 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   63.3 48.0 36.0 24.0 12.0 0.0 0.0 0.0   Shareholders equity total   -88.0 141 74.3 285 335 269 144 144   Interest-bearing liabilities   225 218 211 204 176 150 0.0 0.0   Balance sheet total (assets)   733 916 1,139 1,371 1,364 1,352 144 144   Net Debt   -126 -50.5 -253 -557 -474 -344 -144 -144     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   1,440 2,169 1,770 2,405 1,781 2,132 0.0 0.0   Gross profit growth   79.6% 50.6% -18.4% 35.9% -25.9% 19.7% -100.0% 0.0%   Employees   3 6 5 6 5 6 0 0   Employee growth %   0.0% 100.0% -16.7% 20.0% -16.7% 20.0% -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)   733 916 1,139 1,371 1,364 1,352 144 144   Balance sheet change%   76.5% 24.9% 24.3% 20.4% -0.5% -0.9% -89.3% 0.0%   Added value   132.8 337.7 -59.7 296.3 94.1 -52.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   50 -31 -24 -24 -24 -24 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 -1.0 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 (%)   8.8% 14.9% -4.1% 11.8% 4.6% -3.0% 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 %   17.1% 37.1% -7.0% 22.7% 6.1% -4.7% 0.0% 0.0%   ROI %   56.2% 110.5% -22.2% 73.4% 16.7% -13.9% 0.0% 0.0%   ROE %   33.7% 52.3% -61.8% 117.2% 16.1% -21.8% 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 %   -10.7% 15.4% 6.5% 20.8% 29.0% 19.9% 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, %   -94.9% -15.0% 424.5% -188.0% -504.3% 654.6% 0.0% 0.0%   Gearing %   -255.6% 155.0% 284.2% 71.6% 52.5% 55.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 10.7% 5.3% 5.0% 6.3% 10.7% 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   0.8 0.9 1.0 1.2 1.3 1.2 0.0 0.0   Current Ratio   0.8 1.1 1.0 1.2 1.3 1.2 0.0 0.0   Cash and cash equivalent   350.9 268.7 464.7 761.1 650.3 493.9 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   -151.2 92.8 38.3 260.9 322.9 269.0 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   44 56 -12 49 19 -9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   44 56 -12 49 19 -9 0 0   EBIT / employee   42 54 -14 47 16 -11 0 0   Net earnings / employee   64 38 -13 35 10 -11 0 0