Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsmægler Fisker & Liljengren 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   18.6% 4.6% 4.9% 2.9% 8.8% 10.5% 18.7% 18.7%   Credit score (0-100)   8 47 44 57 27 22 7 7   Credit rating   B BBB BBB BBB BB BB B B   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   985 1,404 1,760 1,581 916 1,138 0.0 0.0   EBITDA   -292 554 536 106 -245 -18.0 0.0 0.0   EBIT   -292 554 536 72.3 -320 -87.3 0.0 0.0   Pre-tax profit (PTP)   -297.1 563.9 522.5 68.4 -326.1 -94.3 0.0 0.0   Net earnings   -236.3 435.2 401.6 49.2 -263.3 -17.1 0.0 0.0   Pre-tax profit without non-rec. items   -297 564 523 68.4 -326 -94.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 392 317 248 0.0 0.0   Shareholders equity total   -40.2 395 597 446 68.0 50.9 0.9 0.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 188 88.9 0.0 0.0   Balance sheet total (assets)   1,232 1,030 2,225 1,005 475 886 0.9 0.9   Net Debt   -553 -917 -1,786 -106 178 -229 -0.9 -0.9     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   985 1,404 1,760 1,581 916 1,138 0.0 0.0   Gross profit growth   69.8% 42.6% 25.4% -10.2% -42.1% 24.2% -100.0% 0.0%   Employees   4 2 2 3 2 2 0 0   Employee growth %   300.0% -50.0% 0.0% 50.0% -33.3% 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)   1,232 1,030 2,225 1,005 475 886 1 1   Balance sheet change%   28.9% -16.4% 116.0% -54.8% -52.8% 86.7% -99.9% 0.0%   Added value   -291.5 554.1 536.4 72.3 -319.8 -87.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 358 -150 -139 -248 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -29.6% 39.5% 30.5% 4.6% -34.9% -7.7% 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 %   -26.2% 49.2% 33.0% 4.8% -43.2% -12.8% 0.0% 0.0%   ROI %   -297.3% 287.0% 108.2% 14.8% -87.5% -40.0% 0.0% 0.0%   ROE %   -33.1% 53.5% 81.0% 9.4% -102.5% -28.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -3.2% 38.4% 26.8% 44.3% 14.3% 5.7% 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, %   189.7% -165.4% -333.0% -99.7% -72.9% 1,270.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 276.8% 174.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6.7% 5.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.9 1.9 2.3 1.5 0.2 0.7 0.0 0.0   Current Ratio   0.9 1.9 2.3 1.5 0.2 0.7 0.0 0.0   Cash and cash equivalent   553.1 916.6 1,786.5 106.2 9.9 318.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -116.6 441.8 1,224.2 168.2 -311.7 -247.0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -73 277 268 24 -160 -44 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -73 277 268 35 -122 -9 0 0   EBIT / employee   -73 277 268 24 -160 -44 0 0   Net earnings / employee   -59 218 201 16 -132 -9 0 0