Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frederiksberg Låse 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% 3.2% 3.2%   Bankruptcy risk   2.2% 1.5% 3.3% 1.3% 1.1% 1.0% 7.4% 7.0%   Credit score (0-100)   68 78 54 79 84 86 33 35   Credit rating   BBB A BBB A A A BB BBB   Credit limit (kDKK)   0.1 8.1 0.0 37.9 180.0 272.6 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   3,526 3,273 3,533 3,974 5,126 5,093 0.0 0.0   EBITDA   265 388 202 639 1,758 1,480 0.0 0.0   EBIT   169 291 86.2 478 1,593 1,298 0.0 0.0   Pre-tax profit (PTP)   163.7 285.3 84.5 467.7 1,585.3 1,308.9 0.0 0.0   Net earnings   119.8 214.4 62.0 355.6 1,226.2 1,011.3 0.0 0.0   Pre-tax profit without non-rec. items   164 285 84.5 468 1,585 1,309 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   59.6 36.0 573 442 418 326 0.0 0.0   Shareholders equity total   1,350 765 827 1,182 2,409 2,420 862 862   Interest-bearing liabilities   0.0 535 539 543 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,350 2,018 3,010 2,904 3,516 3,705 862 862   Net Debt   -1,245 66.4 -396 -124 -615 -884 -835 -835     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   3,526 3,273 3,533 3,974 5,126 5,093 0.0 0.0   Gross profit growth   20.6% -7.2% 8.0% 12.5% 29.0% -0.6% -100.0% 0.0%   Employees   0 0 7 7 7 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -14.3% -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)   2,350 2,018 3,010 2,904 3,516 3,705 862 862   Balance sheet change%   7.2% -14.1% 49.1% -3.5% 21.1% 5.4% -76.7% 0.0%   Added value   265.3 388.4 202.1 639.1 1,754.9 1,479.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -193 -45 391 -323 -219 -304 -326 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 (%)   4.8% 8.9% 2.4% 12.0% 31.1% 25.5% 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 %   7.4% 13.3% 3.4% 16.2% 49.6% 36.3% 0.0% 0.0%   ROI %   12.9% 21.4% 6.1% 29.7% 77.1% 54.2% 0.0% 0.0%   ROE %   9.3% 20.3% 7.8% 35.4% 68.3% 41.9% 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 %   59.2% 37.9% 27.5% 40.7% 68.5% 65.3% 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, %   -469.2% 17.1% -195.8% -19.4% -35.0% -59.7% 0.0% 0.0%   Gearing %   0.0% 70.0% 65.1% 45.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.1% 0.3% 2.0% 3.0% 0.0% 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   1.7 0.9 0.7 0.8 1.8 1.7 0.0 0.0   Current Ratio   2.2 1.5 1.1 1.4 2.7 2.6 0.0 0.0   Cash and cash equivalent   1,245.0 468.6 934.2 667.1 614.6 883.8 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   1,213.4 603.6 248.9 629.3 1,909.7 2,042.8 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 29 91 251 247 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 29 91 251 247 0 0   EBIT / employee   0 0 12 68 228 216 0 0   Net earnings / employee   0 0 9 51 175 169 0 0