Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsmæglerfirmaet Dennis Frederiksen 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   2.6% 3.3% 2.9% 3.1% 1.8% 2.2% 6.0% 5.9%   Credit score (0-100)   63 55 57 57 70 66 39 39   Credit rating   BBB BBB BBB BBB A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2.9 0.5 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   20,844 27,341 30,388 25,964 14,036 20,129 0.0 0.0   EBITDA   6,693 11,733 12,127 11,509 2,674 7,280 0.0 0.0   EBIT   5,645 11,329 11,633 10,790 1,969 6,588 0.0 0.0   Pre-tax profit (PTP)   5,843.9 11,746.7 12,246.5 11,160.9 2,131.3 6,767.3 0.0 0.0   Net earnings   4,551.7 9,156.3 9,535.4 8,700.1 1,660.5 5,275.5 0.0 0.0   Pre-tax profit without non-rec. items   5,844 11,747 12,246 11,161 2,131 6,767 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   237 126 148 466 340 228 0.0 0.0   Shareholders equity total   7,186 10,343 10,878 10,578 3,239 8,514 1,889 1,889   Interest-bearing liabilities   0.0 0.0 622 1,046 354 0.3 0.0 0.0   Balance sheet total (assets)   12,254 21,327 18,116 15,745 6,262 13,568 1,889 1,889   Net Debt   -859 -68.7 496 1,003 294 -715 -971 -971     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   20,844 27,341 30,388 25,964 14,036 20,129 0.0 0.0   Gross profit growth   28.6% 31.2% 11.1% -14.6% -45.9% 43.4% -100.0% 0.0%   Employees   29 34 34 30 22 23 0 0   Employee growth %   0.0% 17.2% 0.0% -11.8% -26.7% 4.5% -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)   12,254 21,327 18,116 15,745 6,262 13,568 1,889 1,889   Balance sheet change%   36.2% 74.0% -15.1% -13.1% -60.2% 116.7% -86.1% 0.0%   Added value   6,692.7 11,733.1 12,127.4 11,509.4 2,688.1 7,279.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,199 -808 1,991 -982 -1,411 -1,384 -228 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   27.1% 41.4% 38.3% 41.6% 14.0% 32.7% 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 %   55.0% 70.1% 62.4% 66.3% 20.0% 68.6% 0.0% 0.0%   ROI %   98.9% 134.2% 112.5% 96.7% 28.8% 112.4% 0.0% 0.0%   ROE %   77.0% 104.5% 89.9% 81.1% 24.0% 89.8% 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 %   58.6% 48.5% 60.0% 67.2% 51.7% 62.7% 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, %   -12.8% -0.6% 4.1% 8.7% 11.0% -9.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 5.7% 9.9% 10.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 19.9% 7.0% 9.4% 21.5% 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   2.1 1.9 2.1 2.5 1.4 2.4 0.0 0.0   Current Ratio   2.1 1.9 2.1 2.5 1.4 2.4 0.0 0.0   Cash and cash equivalent   858.8 68.7 125.5 42.8 59.5 715.4 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   5,685.5 9,623.1 7,672.6 7,769.2 1,080.1 7,047.6 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   231 345 357 384 122 317 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   231 345 357 384 122 317 0 0   EBIT / employee   195 333 342 360 89 286 0 0   Net earnings / employee   157 269 280 290 75 229 0 0