Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREDERIKSHØJ EJENDOMME 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   0.7% 0.5% 0.5% 0.4% 0.4% 0.4% 8.1% 7.9%   Credit score (0-100)   94 99 99 100 100 99 30 31   Credit rating   AA AAA AAA AAA AAA AAA BB BB   Credit limit (kDKK)   2,035.7 2,635.2 3,425.3 12,536.2 11,473.2 11,747.1 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   3,398 4,695 7,618 5,736 7,392 6,365 0.0 0.0   EBITDA   3,398 4,695 7,618 5,712 7,392 6,365 0.0 0.0   EBIT   3,398 4,695 7,610 31,446 4,469 5,016 0.0 0.0   Pre-tax profit (PTP)   3,354.0 4,541.0 7,503.0 31,912.0 4,356.0 5,252.4 0.0 0.0   Net earnings   2,614.0 3,539.0 5,850.0 25,012.0 3,450.0 4,166.6 0.0 0.0   Pre-tax profit without non-rec. items   3,354 4,541 7,503 31,912 4,356 5,252 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   83,070 82,109 77,718 203,982 201,562 200,244 0.0 0.0   Shareholders equity total   20,678 23,767 29,157 107,751 110,725 114,416 112,908 112,908   Interest-bearing liabilities   61,913 60,749 54,791 79,757 70,013 64,147 0.0 0.0   Balance sheet total (assets)   83,905 85,815 85,570 214,716 207,576 205,384 112,908 112,908   Net Debt   61,721 57,656 48,195 70,033 65,610 60,311 -112,908 -112,908     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   3,398 4,695 7,618 5,736 7,392 6,365 0.0 0.0   Gross profit growth   -1.6% 38.2% 62.3% -24.7% 28.9% -13.9% -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)   83,905 85,815 85,570 214,716 207,576 205,384 112,908 112,908   Balance sheet change%   25.5% 2.3% -0.3% 150.9% -3.3% -1.1% -45.0% 0.0%   Added value   3,398.0 4,695.0 7,618.0 31,469.0 4,492.0 5,032.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   26,791 -961 -4,399 126,241 -2,443 -1,335 -200,244 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 (%)   100.0% 100.0% 99.9% 548.2% 60.5% 78.8% 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 %   4.7% 5.6% 9.1% 21.5% 2.2% 2.6% 0.0% 0.0%   ROI %   4.7% 5.7% 9.2% 21.7% 2.3% 2.7% 0.0% 0.0%   ROE %   13.3% 15.9% 22.1% 36.5% 3.2% 3.7% 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 %   50.9% 53.3% 59.8% 60.4% 63.9% 66.4% 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, %   1,816.4% 1,228.0% 632.6% 1,226.1% 887.6% 947.5% 0.0% 0.0%   Gearing %   299.4% 255.6% 187.9% 74.0% 63.2% 56.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.4% 0.5% 0.5% 0.5% 0.2% 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 0.4 2.7 0.8 1.8 1.0 0.0 0.0   Current Ratio   0.0 0.4 2.7 0.8 1.8 1.0 0.0 0.0   Cash and cash equivalent   192.0 3,093.0 6,596.0 9,724.0 4,403.0 3,835.5 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   -7,320.0 -7,103.0 -774.0 -4,690.0 -464.0 -3,292.1 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   3,398 4,695 7,618 31,469 4,492 5,033 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,398 4,695 7,618 5,712 7,392 6,365 0 0   EBIT / employee   3,398 4,695 7,610 31,446 4,469 5,016 0 0   Net earnings / employee   2,614 3,539 5,850 25,012 3,450 4,167 0 0