Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET FHS GROUP 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.6% 1.8% 2.2% 1.8% 1.8% 1.9% 9.9% 9.9%   Credit score (0-100)   54 71 65 71 71 71 25 25   Credit rating   BBB A BBB A A A BB BB   Credit limit (kDKK)   0.0 1.0 0.1 1.9 2.8 3.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   875 1,384 1,383 1,649 1,615 4,274 0.0 0.0   EBITDA   875 1,384 1,383 1,649 1,615 4,274 0.0 0.0   EBIT   863 1,372 1,370 1,637 1,602 4,262 0.0 0.0   Pre-tax profit (PTP)   836.9 1,294.8 1,115.5 1,361.4 964.1 2,776.6 0.0 0.0   Net earnings   652.3 1,002.6 870.1 1,061.9 752.0 1,707.6 0.0 0.0   Pre-tax profit without non-rec. items   837 1,295 1,115 1,361 964 2,777 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,183 6,465 6,453 6,440 10,052 19,781 0.0 0.0   Shareholders equity total   767 1,170 1,040 1,301 1,053 2,761 2,681 2,681   Interest-bearing liabilities   1,196 5,689 6,498 7,122 13,067 24,635 0.0 0.0   Balance sheet total (assets)   2,179 7,187 7,975 8,924 14,385 28,923 2,681 2,681   Net Debt   1,191 4,967 5,776 4,638 8,734 15,493 -2,681 -2,681     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   875 1,384 1,383 1,649 1,615 4,274 0.0 0.0   Gross profit growth   2,492.5% 58.1% -0.1% 19.3% -2.1% 164.7% -100.0% 0.0%   Employees           0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 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)   2,179 7,187 7,975 8,924 14,385 28,923 2,681 2,681   Balance sheet change%   50.8% 229.9% 11.0% 11.9% 61.2% 101.1% -90.7% 0.0%   Added value   875.2 1,384.0 1,382.7 1,649.2 1,614.8 4,274.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25 5,270 -25 -25 3,600 9,716 -19,781 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   98.6% 99.1% 99.1% 99.2% 99.2% 99.7% 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 %   48.9% 29.3% 18.2% 19.5% 13.9% 19.9% 0.0% 0.0%   ROI %   51.8% 30.9% 19.0% 20.6% 14.3% 20.5% 0.0% 0.0%   ROE %   148.0% 103.6% 78.8% 90.7% 63.9% 89.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   35.2% 16.3% 13.3% 14.8% 7.3% 9.7% 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, %   136.1% 358.9% 417.7% 281.2% 540.9% 362.5% 0.0% 0.0%   Gearing %   156.0% 486.5% 625.1% 547.3% 1,240.4% 892.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 2.2% 4.3% 4.2% 6.4% 8.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.7 0.1 0.2 0.3 0.3 0.4 0.0 0.0   Current Ratio   0.7 0.1 0.2 0.3 0.3 0.4 0.0 0.0   Cash and cash equivalent   5.5 722.0 722.0 2,483.9 4,332.8 9,142.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -391.9 -5,266.3 -5,378.3 -5,098.4 -8,953.1 -16,503.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   8,752 13,840 13,827 16,492 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   8,752 13,840 13,827 16,492 0 0 0 0   EBIT / employee   8,628 13,716 13,702 16,367 0 0 0 0   Net earnings / employee   6,523 10,026 8,701 10,619 0 0 0 0