Ejendomsmæglerfirmaet John Frandsen Fredericia A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 3.2% 3.5% 1.1% 1.8%  
Credit score (0-100)  0 55 51 85 70  
Credit rating  N/A BBB BBB A A  
Credit limit (kDKK)  0.0 0.0 0.0 241.8 2.3  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  0.0 7,397 2,425 2,878 3,677  
EBITDA  0.0 3,877 1,016 1,205 1,630  
EBIT  0.0 3,877 1,016 1,205 1,630  
Pre-tax profit (PTP)  0.0 3,903.5 1,030.9 1,212.4 1,651.1  
Net earnings  0.0 3,044.5 803.5 945.7 1,287.0  
Pre-tax profit without non-rec. items  0.0 3,904 1,031 1,212 1,651  

 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 3,545 2,826 3,370 2,157  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0.0 5,015 3,145 4,739 3,418  

Net Debt  0.0 -491 -2,061 -1,581 -2,207  
 
See the entire balance sheet

Volume 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 7,397 2,425 2,878 3,677  
Gross profit growth  0.0% 0.0% -67.2% 18.7% 27.8%  
Employees  0 2 4 3 3  
Employee growth %  0.0% 0.0% 100.0% -25.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 5,015 3,145 4,739 3,418  
Balance sheet change%  0.0% 0.0% -37.3% 50.7% -27.9%  
Added value  0.0 3,876.7 1,016.1 1,205.0 1,629.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 1.0 2.0 3.0 4.0  

Profitability 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 52.4% 41.9% 41.9% 44.3%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 77.9% 25.6% 31.2% 40.5%  
ROI %  0.0% 110.3% 32.8% 39.7% 59.8%  
ROE %  0.0% 85.9% 25.2% 30.5% 46.6%  

Solidity 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  0.0% 70.7% 89.9% 89.9% 63.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% -12.7% -202.8% -131.2% -135.4%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.0 3.4 9.8 12.4 2.7  
Current Ratio  0.0 3.4 9.8 3.4 2.7  
Cash and cash equivalent  0.0 490.5 2,060.7 1,581.2 2,206.7  

Capital use efficiency 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 3,518.9 2,800.1 3,344.1 2,131.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 1,938 254 402 543  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 1,938 254 402 543  
EBIT / employee  0 1,938 254 402 543  
Net earnings / employee  0 1,522 201 315 429