Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FIELDEN EJENDOMME 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.1% 1.3% 1.2% 1.3% 1.2% 0.8% 8.9% 8.9%   Credit score (0-100)   87 82 82 79 82 89 28 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   139.1 52.3 95.3 57.5 91.9 487.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   881 644 900 862 875 1,191 0.0 0.0   EBITDA   881 644 900 862 875 1,191 0.0 0.0   EBIT   752 515 771 733 746 1,019 0.0 0.0   Pre-tax profit (PTP)   415.7 254.3 258.7 377.8 278.7 2,131.4 0.0 0.0   Net earnings   422.5 182.8 127.9 221.3 132.9 1,948.1 0.0 0.0   Pre-tax profit without non-rec. items   416 254 259 378 279 2,131 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   10,628 10,499 10,369 10,240 10,110 9,938 0.0 0.0   Shareholders equity total   2,623 2,806 2,934 3,155 3,288 5,236 5,111 5,111   Interest-bearing liabilities   7,578 6,198 5,987 5,367 5,992 4,425 0.0 0.0   Balance sheet total (assets)   11,261 10,972 11,135 10,822 10,594 11,071 5,111 5,111   Net Debt   7,479 6,088 5,814 5,217 5,683 3,861 -5,111 -5,111     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   881 644 900 862 875 1,191 0.0 0.0   Gross profit growth   5.8% -26.9% 39.8% -4.2% 1.5% 36.2% -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)   11,261 10,972 11,135 10,822 10,594 11,071 5,111 5,111   Balance sheet change%   -0.1% -2.6% 1.5% -2.8% -2.1% 4.5% -53.8% 0.0%   Added value   881.4 644.2 900.4 862.3 874.9 1,191.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -259 -259 -259 -259 -259 -345 -9,938 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   85.3% 79.9% 85.6% 85.0% 85.2% 85.5% 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 %   6.7% 4.6% 7.0% 6.7% 7.0% 21.4% 0.0% 0.0%   ROI %   7.1% 5.1% 8.2% 7.9% 7.9% 23.1% 0.0% 0.0%   ROE %   17.5% 6.7% 4.5% 7.3% 4.1% 45.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   23.3% 25.6% 26.3% 29.2% 31.0% 47.3% 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, %   848.5% 945.0% 645.7% 604.9% 649.5% 324.1% 0.0% 0.0%   Gearing %   288.9% 220.9% 204.1% 170.1% 182.2% 84.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 3.8% 8.4% 6.3% 8.2% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.2 0.1 0.1 0.4 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.1 0.1 0.4 0.0 0.0   Cash and cash equivalent   99.8 110.6 173.1 150.6 309.0 563.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -4,575.0 -4,392.3 -4,253.0 -4,024.7 -3,844.0 -1,803.6 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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