Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frisvad Invest 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% 1.5% 1.5%   Bankruptcy risk   8.9% 6.2% 4.7% 7.9% 3.1% 4.0% 11.0% 11.0%   Credit score (0-100)   29 39 45 30 56 49 22 22   Credit rating   BB BBB BBB BB 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   992 1,076 992 2,562 3,839 -24.4 0.0 0.0   EBITDA   951 1,047 963 2,529 2,539 -24.4 0.0 0.0   EBIT   951 1,047 963 2,529 2,539 -24.4 0.0 0.0   Pre-tax profit (PTP)   884.9 961.4 905.6 2,495.9 2,325.5 181.4 0.0 0.0   Net earnings   711.9 722.4 667.2 1,931.0 1,799.2 177.3 0.0 0.0   Pre-tax profit without non-rec. items   885 961 906 2,496 2,326 181 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -5.7 793 1,290 2,971 4,271 4,168 4,042 4,042   Interest-bearing liabilities   1,082 650 212 0.0 6.3 6.3 0.0 0.0   Balance sheet total (assets)   1,966 1,652 1,622 3,298 4,421 4,192 4,042 4,042   Net Debt   1,082 558 -96.5 -1,432 -2,312 -3,999 -4,042 -4,042     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   992 1,076 992 2,562 3,839 -24.4 0.0 0.0   Gross profit growth   1,884.8% 8.4% -7.8% 158.3% 49.8% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   1,966 1,652 1,622 3,298 4,421 4,192 4,042 4,042   Balance sheet change%   -48.2% -16.0% -1.9% 103.4% 34.0% -5.2% -3.6% 0.0%   Added value   950.9 1,047.0 962.8 2,528.6 2,539.2 -24.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -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 (%)   95.8% 97.3% 97.1% 98.7% 66.1% 100.0% 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 %   32.7% 63.3% 63.7% 102.8% 66.1% 5.1% 0.0% 0.0%   ROI %   39.3% 82.1% 63.7% 113.1% 70.4% 5.2% 0.0% 0.0%   ROE %   24.7% 52.4% 64.0% 90.6% 49.7% 4.2% 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 %   -0.3% 48.0% 79.6% 90.1% 96.6% 99.4% 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, %   113.8% 53.3% -10.0% -56.6% -91.1% 16,360.9% 0.0% 0.0%   Gearing %   -18,942.2% 81.9% 16.4% 0.0% 0.1% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 9.9% 7.4% 31.5% 7,089.1% 578.6% 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 0.8 3.3 8.6 25.1 170.6 0.0 0.0   Current Ratio   0.3 0.8 3.3 8.6 25.1 170.6 0.0 0.0   Cash and cash equivalent   0.0 91.7 308.2 1,432.2 2,318.3 4,005.4 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   -1,348.4 -130.9 751.5 2,469.5 2,021.8 56.3 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   951 1,047 963 2,529 2,539 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   951 1,047 963 2,529 2,539 0 0 0   EBIT / employee   951 1,047 963 2,529 2,539 0 0 0   Net earnings / employee   712 722 667 1,931 1,799 0 0 0