Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Fjordgården af 2020 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   16.2% 2.7% 2.4% 2.4% 1.8% 2.3% 17.8% 17.8%   Credit score (0-100)   12 62 63 62 70 63 8 8   Credit rating   BB BBB BBB BBB A BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -17.4 151 698 1,048 1,060 1,149 0.0 0.0   EBITDA   -17.4 151 698 1,048 1,060 1,149 0.0 0.0   EBIT   -17.4 129 505 851 862 952 0.0 0.0   Pre-tax profit (PTP)   -17.5 87.0 318.1 680.0 596.3 578.0 0.0 0.0   Net earnings   -17.5 64.6 248.1 527.3 465.1 450.9 0.0 0.0   Pre-tax profit without non-rec. items   -17.5 87.0 318 680 596 578 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 10,217 10,338 10,200 10,003 9,806 0.0 0.0   Shareholders equity total   32.5 97.1 345 872 1,042 513 13.2 13.2   Interest-bearing liabilities   12.5 10,392 10,369 9,152 8,772 8,834 0.0 0.0   Balance sheet total (assets)   55.6 10,675 11,073 10,451 10,308 10,351 13.2 13.2   Net Debt   12.5 10,178 10,194 9,082 8,649 8,707 -13.2 -13.2     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -17.4 151 698 1,048 1,060 1,149 0.0 0.0   Gross profit growth   -178.4% 0.0% 361.9% 50.1% 1.1% 8.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   56 10,675 11,073 10,451 10,308 10,351 13 13   Balance sheet change%   11,752.0% 19,103.6% 3.7% -5.6% -1.4% 0.4% -99.9% 0.0%   Added value   -17.4 151.1 698.2 1,047.9 1,059.7 1,149.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 10,195 -73 -335 -395 -395 -9,806 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 85.3% 72.3% 81.2% 81.4% 82.8% 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 %   -55.6% 2.4% 4.7% 7.9% 8.3% 9.2% 0.0% 0.0%   ROI %   -76.7% 2.4% 4.8% 8.2% 8.7% 9.9% 0.0% 0.0%   ROE %   -106.3% 99.8% 112.2% 86.6% 48.6% 58.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   58.4% 0.9% 3.1% 8.4% 10.2% 5.0% 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, %   -71.7% 6,733.8% 1,460.0% 866.7% 816.2% 757.6% 0.0% 0.0%   Gearing %   38.4% 10,699.9% 3,003.6% 1,049.0% 841.6% 1,721.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 0.8% 1.9% 1.8% 3.0% 4.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.4 1.3 1.7 0.4 0.5 0.2 0.0 0.0   Current Ratio   2.4 1.3 1.4 0.4 0.5 0.2 0.0 0.0   Cash and cash equivalent   0.0 214.4 175.0 70.6 123.2 127.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   32.5 98.9 209.6 -415.3 -351.0 -2,874.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0