Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frydendahl 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   1.0% 0.6% 0.8% 0.9% 0.8% 0.8% 8.4% 8.2%   Credit score (0-100)   88 97 93 90 91 93 28 30   Credit rating   A AA AA A AA AA BB BB   Credit limit (kDKK)   463.3 868.7 879.7 851.7 1,081.5 1,466.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,319 1,965 1,903 1,725 1,842 1,888 0.0 0.0   EBITDA   1,319 1,965 1,903 1,725 1,842 1,888 0.0 0.0   EBIT   1,319 1,863 1,858 1,665 2,195 4,136 0.0 0.0   Pre-tax profit (PTP)   868.6 1,228.0 1,361.9 1,297.5 2,048.2 3,798.1 0.0 0.0   Net earnings   677.6 959.0 1,061.9 1,011.5 1,596.9 2,966.1 0.0 0.0   Pre-tax profit without non-rec. items   869 1,228 1,362 1,298 2,048 3,798 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   30,320 30,650 31,605 33,169 35,135 43,620 0.0 0.0   Shareholders equity total   6,996 7,955 9,017 10,028 11,625 14,591 12,091 12,091   Interest-bearing liabilities   18,750 19,764 24,002 25,372 24,344 19,061 0.0 0.0   Balance sheet total (assets)   30,373 31,884 37,296 40,436 41,231 43,679 12,091 12,091   Net Debt   18,750 19,764 24,002 25,372 24,344 19,061 -12,091 -12,091     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   1,319 1,965 1,903 1,725 1,842 1,888 0.0 0.0   Gross profit growth   -8.0% 49.0% -3.2% -9.3% 6.8% 2.5% -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)   30,373 31,884 37,296 40,436 41,231 43,679 12,091 12,091   Balance sheet change%   0.1% 5.0% 17.0% 8.4% 2.0% 5.9% -72.3% 0.0%   Added value   1,319.2 1,863.1 1,857.9 1,665.0 2,195.0 4,135.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 228 910 1,564 1,966 8,485 -43,620 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 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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% 94.8% 97.6% 96.5% 119.2% 219.1% 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 %   4.5% 6.0% 6.0% 5.1% 6.4% 10.1% 0.0% 0.0%   ROI %   4.9% 6.3% 6.2% 5.3% 6.7% 11.2% 0.0% 0.0%   ROE %   10.2% 12.8% 12.5% 10.6% 14.7% 22.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   23.0% 24.9% 24.2% 24.8% 28.2% 33.4% 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, %   1,421.3% 1,005.8% 1,261.4% 1,470.8% 1,321.8% 1,009.7% 0.0% 0.0%   Gearing %   268.0% 248.4% 266.2% 253.0% 209.4% 130.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 3.3% 3.2% 2.8% 2.3% 2.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.0 0.5 2.0 2.2 1.8 0.0 0.0 0.0   Current Ratio   0.0 0.5 2.0 2.2 1.8 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   -3,304.8 -1,362.1 2,870.7 3,929.4 2,747.9 -7,136.3 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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