Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FB EJENDOMME NUUK A/S 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  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% 1.5% 1.5%   Bankruptcy risk   1.2% 1.3% 1.6% 2.6% 3.1% 4.4% 11.3% 11.1%   Credit score (0-100)   83 81 74 60 57 46 21 22   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   86.3 60.1 8.9 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)  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   675 675 568 0 0 0 0 0   Gross profit   624 633 537 472 372 90.2 0.0 0.0   EBITDA   624 633 548 472 372 90.2 0.0 0.0   EBIT   430 439 542 317 214 -109 0.0 0.0   Pre-tax profit (PTP)   389.2 401.5 511.5 303.8 203.0 -73.5 0.0 0.0   Net earnings   265.4 384.1 376.0 223.7 182.9 -54.8 0.0 0.0   Pre-tax profit without non-rec. items   389 401 512 304 203 -73.5 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   4,814 4,620 2,763 2,608 2,811 3,021 0.0 0.0   Shareholders equity total   3,693 4,077 4,453 4,677 4,860 4,805 4,305 4,305   Interest-bearing liabilities   583 532 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,113 5,323 5,161 5,352 5,451 5,355 4,305 4,305   Net Debt   341 -171 -2,398 -2,735 -2,640 -2,334 -4,305 -4,305     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   675 675 568 0 0 0 0 0   Net sales growth   0.0% 0.0% -15.8% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   624 633 537 472 372 90.2 0.0 0.0   Gross profit growth   0.0% 1.4% -15.2% -12.2% -21.1% -75.8% -100.0% 0.0%   Employees   0 0 0 0 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)   5,113 5,323 5,161 5,352 5,451 5,355 4,305 4,305   Balance sheet change%   0.0% 4.1% -3.0% 3.7% 1.8% -1.8% -19.6% 0.0%   Added value   624.2 633.0 547.6 471.6 369.1 90.2 0.0 0.0   Added value %   92.5% 93.8% 96.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,620 -388 -1,863 -310 45 12 -3,021 0   Net sales trend   0.0 0.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 %   92.5% 93.8% 96.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   63.8% 65.1% 95.5% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   69.0% 69.4% 101.0% 67.2% 57.6% -120.4% 0.0% 0.0%   Net Earnings %   39.3% 56.9% 66.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   68.0% 85.6% 67.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   57.7% 59.5% 90.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   8.4% 8.4% 10.5% 6.1% 4.0% -1.4% 0.0% 0.0%   ROI %   8.7% 8.7% 10.8% 6.2% 4.1% -1.4% 0.0% 0.0%   ROE %   7.2% 9.9% 8.8% 4.9% 3.8% -1.1% 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 %   72.2% 76.6% 86.3% 87.4% 89.2% 89.7% 100.0% 100.0%   Relative indebtedness %   111.0% 102.8% 23.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   75.1% -1.3% -398.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   54.6% -27.0% -437.9% -579.8% -709.5% -2,586.5% 0.0% 0.0%   Gearing %   15.8% 13.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.1% 6.8% 15.3% 0.0% 0.0% 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   1.4 3.2 18.1 22.4 65.4 129.7 0.0 0.0   Current Ratio   1.4 3.2 18.1 22.4 65.4 129.7 0.0 0.0   Cash and cash equivalent   242.7 702.9 2,397.9 2,734.6 2,640.0 2,333.7 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)   30.4 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 %   44.3% 104.1% 422.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   81.2 486.4 2,206.2 2,562.8 2,540.6 2,253.2 0.0 0.0   Net working capital %   12.0% 72.1% 388.3% 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 0 369 90 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 372 90 0 0   EBIT / employee   0 0 0 0 214 -109 0 0   Net earnings / employee   0 0 0 0 183 -55 0 0