Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREDENSVANG BOLIGUDLEJNING 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   4.9% 2.5% 2.4% 2.2% 1.4% 1.5% 10.1% 9.9%   Credit score (0-100)   45 62 62 65 76 77 24 25   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 20.3 18.8 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   -29.7 322 477 384 641 554 0.0 0.0   EBITDA   -29.7 322 327 384 641 554 0.0 0.0   EBIT   1,965 579 520 566 1,183 1,348 0.0 0.0   Pre-tax profit (PTP)   1,898.4 213.7 275.2 199.0 910.6 1,074.7 0.0 0.0   Net earnings   1,480.8 166.7 209.3 148.4 710.3 838.3 0.0 0.0   Pre-tax profit without non-rec. items   1,898 214 275 199 911 1,075 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   4,418 4,941 4,742 5,078 6,041 6,907 0.0 0.0   Shareholders equity total   1,549 1,715 1,825 1,898 2,508 3,247 2,597 2,597   Interest-bearing liabilities   2,471 2,591 2,204 2,983 3,177 3,079 0.0 0.0   Balance sheet total (assets)   4,584 5,041 4,807 5,705 6,732 7,533 2,597 2,597   Net Debt   2,319 2,516 2,145 2,356 2,832 2,981 -2,597 -2,597     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   -29.7 322 477 384 641 554 0.0 0.0   Gross profit growth   0.0% 0.0% 48.2% -19.4% 66.7% -13.6% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   4,584 5,041 4,807 5,705 6,732 7,533 2,597 2,597   Balance sheet change%   6,652.6% 10.0% -4.6% 18.7% 18.0% 11.9% -65.5% 0.0%   Added value   1,964.9 578.5 519.6 566.0 1,182.7 1,347.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,418 522 -199 337 963 866 -6,907 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  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 (%)   -6,611.3% 179.7% 108.9% 147.3% 184.6% 243.5% 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 %   84.5% 12.0% 10.6% 12.8% 19.1% 19.0% 0.0% 0.0%   ROI %   87.0% 12.5% 11.1% 13.4% 20.2% 20.0% 0.0% 0.0%   ROE %   183.2% 10.2% 11.8% 8.0% 32.2% 29.1% 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 %   33.8% 34.0% 38.0% 33.3% 37.5% 43.2% 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, %   -7,802.0% 781.7% 655.4% 613.0% 442.0% 538.5% 0.0% 0.0%   Gearing %   159.6% 151.0% 120.8% 157.2% 126.7% 94.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 14.4% 10.2% 18.2% 9.1% 9.0% 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   0.1 0.1 0.1 1.1 1.2 1.1 0.0 0.0   Current Ratio   0.1 0.1 0.1 1.1 1.1 1.0 0.0 0.0   Cash and cash equivalent   152.8 74.3 59.2 626.6 345.1 97.9 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   -1,309.8 -728.2 -613.9 70.2 62.5 10.0 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  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   1,965 579 520 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -30 322 327 0 0 0 0 0   EBIT / employee   1,965 579 520 0 0 0 0 0   Net earnings / employee   1,481 167 209 0 0 0 0 0