Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREAS 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% 0.6% 0.6%   Bankruptcy risk   1.7% 0.8% 2.0% 0.9% 1.3% 1.4% 8.1% 8.1%   Credit score (0-100)   75 92 69 88 79 77 30 30   Credit rating   A AA A A A A BB BB   Credit limit (kDKK)   16.6 1,042.2 1.7 996.7 162.8 123.1 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   39.7 -64.0 19.6 19.8 -7.8 25.3 0.0 0.0   EBITDA   -358 -462 -380 -424 -447 -419 0.0 0.0   EBIT   -358 -462 -380 -424 -447 -419 0.0 0.0   Pre-tax profit (PTP)   -1,796.3 921.8 -227.4 2,089.8 -573.0 1,559.5 0.0 0.0   Net earnings   -1,411.3 719.1 -186.0 1,618.0 -470.4 1,195.6 0.0 0.0   Pre-tax profit without non-rec. items   -1,796 922 -227 2,090 -573 1,560 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   49.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   10,708 11,373 11,132 12,693 12,166 13,302 12,741 12,741   Interest-bearing liabilities   0.0 1,833 1,684 1,328 0.8 0.8 0.0 0.0   Balance sheet total (assets)   10,736 13,236 12,885 14,287 12,191 13,565 12,741 12,741   Net Debt   -9,477 -8,546 -8,584 -10,904 -10,014 -11,508 -12,741 -12,741     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   39.7 -64.0 19.6 19.8 -7.8 25.3 0.0 0.0   Gross profit growth   249.7% 0.0% 0.0% 1.0% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 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)   10,736 13,236 12,885 14,287 12,191 13,565 12,741 12,741   Balance sheet change%   -12.2% 23.3% -2.6% 10.9% -14.7% 11.3% -6.1% 0.0%   Added value   -358.4 -461.6 -380.2 -424.2 -447.0 -418.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   50 -50 0 0 0 0 0 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 (%)   -902.6% 721.9% -1,940.4% -2,143.9% 5,727.6% -1,653.7% 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 %   1.9% 8.0% -0.6% 16.0% 0.3% 12.1% 0.0% 0.0%   ROI %   1.9% 8.0% -0.6% 16.2% 0.3% 12.3% 0.0% 0.0%   ROE %   -12.3% 6.5% -1.7% 13.6% -3.8% 9.4% 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 %   99.7% 85.9% 86.4% 88.8% 99.8% 98.1% 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, %   2,644.4% 1,851.2% 2,257.5% 2,570.5% 2,240.0% 2,748.0% 0.0% 0.0%   Gearing %   0.0% 16.1% 15.1% 10.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.1% 8.3% 5.7% 91.5% 308.5% 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   371.8 30.2 27.0 22.3 479.3 51.5 0.0 0.0   Current Ratio   371.8 30.2 27.0 22.3 479.3 51.6 0.0 0.0   Cash and cash equivalent   9,476.6 10,378.4 10,267.8 12,231.4 10,014.3 11,509.0 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   4,198.5 5,406.8 5,048.9 3,931.3 2,646.7 2,994.4 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   -358 -462 -380 -424 -447 -419 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -358 -462 -380 -424 -447 -419 0 0   EBIT / employee   -358 -462 -380 -424 -447 -419 0 0   Net earnings / employee   -1,411 719 -186 1,618 -470 1,196 0 0