FB EJENDOMME NUUK A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.3% 1.6% 2.6% 3.1% 4.4%  
Credit score (0-100)  81 74 60 57 46  
Credit rating  A A BBB BBB BBB  
Credit limit (kDKK)  60.1 8.9 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  675 568 0 0 0  
Gross profit  633 537 472 372 90.2  
EBITDA  633 548 472 372 90.2  
EBIT  439 542 317 214 -109  
Pre-tax profit (PTP)  401.5 511.5 303.8 203.0 -73.5  
Net earnings  384.1 376.0 223.7 182.9 -54.8  
Pre-tax profit without non-rec. items  401 512 304 203 -73.5  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  4,620 2,763 2,608 2,811 3,021  
Shareholders equity total  4,077 4,453 4,677 4,860 4,805  
Interest-bearing liabilities  532 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,323 5,161 5,352 5,451 5,355  

Net Debt  -171 -2,398 -2,735 -2,640 -2,334  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  675 568 0 0 0  
Net sales growth  0.0% -15.8% -100.0% 0.0% 0.0%  
Gross profit  633 537 472 372 90.2  
Gross profit growth  1.4% -15.2% -12.2% -21.1% -75.8%  
Employees  0 0 0 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,323 5,161 5,352 5,451 5,355  
Balance sheet change%  4.1% -3.0% 3.7% 1.8% -1.8%  
Added value  633.0 547.6 471.6 369.1 90.2  
Added value %  93.8% 96.4% 0.0% 0.0% 0.0%  
Investments  -388 -1,863 -310 45 12  

Net sales trend  0.0 -1.0 -2.0 0.0 0.0  
EBIT trend  2.0 3.0 4.0 5.0 -1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  93.8% 96.4% 0.0% 0.0% 0.0%  
EBIT %  65.1% 95.5% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  69.4% 101.0% 67.2% 57.6% -120.4%  
Net Earnings %  56.9% 66.2% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  85.6% 67.1% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  59.5% 90.0% 0.0% 0.0% 0.0%  
ROA %  8.4% 10.5% 6.1% 4.0% -1.4%  
ROI %  8.7% 10.8% 6.2% 4.1% -1.4%  
ROE %  9.9% 8.8% 4.9% 3.8% -1.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  76.6% 86.3% 87.4% 89.2% 89.7%  
Relative indebtedness %  102.8% 23.4% 0.0% 0.0% 0.0%  
Relative net indebtedness %  -1.3% -398.7% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -27.0% -437.9% -579.8% -709.5% -2,586.5%  
Gearing %  13.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  6.8% 15.3% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  3.2 18.1 22.4 65.4 129.7  
Current Ratio  3.2 18.1 22.4 65.4 129.7  
Cash and cash equivalent  702.9 2,397.9 2,734.6 2,640.0 2,333.7  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  104.1% 422.1% 0.0% 0.0% 0.0%  
Net working capital  486.4 2,206.2 2,562.8 2,540.6 2,253.2  
Net working capital %  72.1% 388.3% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 369 90  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 372 90  
EBIT / employee  0 0 0 214 -109  
Net earnings / employee  0 0 0 183 -55