Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Daniel Friis Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 14.3% 8.9% 9.2% 7.1% 18.2% 18.2%   Credit score (0-100)   0 0 14 27 25 34 8 8   Credit rating   N/A N/A BB BB BB BBB 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)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 212 56 0 0 0 0   Gross profit   0.0 0.0 207 55.2 -9.0 -11.5 0.0 0.0   EBITDA   0.0 0.0 207 55.2 -9.0 -11.5 0.0 0.0   EBIT   0.0 0.0 207 55.2 -9.0 -11.5 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 207.0 53.6 117.0 133.3 0.0 0.0   Net earnings   0.0 0.0 208.1 54.0 119.0 136.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 207 53.6 117 133 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 248 302 304 319 279 279   Interest-bearing liabilities   0.0 0.0 0.0 0.0 5.0 216 0.0 0.0   Balance sheet total (assets)   0.0 0.0 253 338 350 591 279 279   Net Debt   0.0 0.0 0.0 -0.0 5.0 212 -279 -279     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 212 56 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -73.5% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 207 55.2 -9.0 -11.5 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -73.3% 0.0% -27.8% 0.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 0 253 338 350 591 279 279   Balance sheet change%   0.0% 0.0% 0.0% 33.6% 3.5% 68.8% -52.8% 0.0%   Added value   0.0 0.0 207.0 55.2 -9.0 -11.5 0.0 0.0   Added value %   0.0% 0.0% 97.6% 98.2% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 97.6% 98.2% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 97.6% 98.2% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 98.2% 96.1% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 98.2% 96.1% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 97.6% 95.3% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 81.8% 18.7% 34.3% 30.0% 0.0% 0.0%   ROI %   0.0% 0.0% 83.4% 20.1% 38.6% 33.4% 0.0% 0.0%   ROE %   0.0% 0.0% 83.9% 19.6% 39.3% 44.0% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 98.0% 89.4% 86.9% 53.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 2.4% 63.8% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 2.4% 63.8% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -0.0% -55.6% -1,847.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 1.6% 67.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 40.0% 7.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.2 0.8 0.9 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.8 0.9 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 3.2 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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 0.0 365.0 2,190.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.5% 53.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 -3.9 -6.1 -5.0 -214.9 0.0 0.0   Net working capital %   0.0% 0.0% -1.8% -10.9% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 212 56 0 0 0 0   Added value / employee   0 0 207 55 -9 -12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 207 55 -9 -12 0 0   EBIT / employee   0 0 207 55 -9 -12 0 0   Net earnings / employee   0 0 208 54 119 137 0 0