Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frederiks Alle 99 og 145 P/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.0% 0.0% 1.6% 1.8% 1.5% 1.6% 9.5% 9.4%   Credit score (0-100)   0 0 74 71 75 75 26 26   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 28.7 7.1 42.6 27.3 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 0 0 0 0 0 0   Gross profit   0.0 0.0 564 481 698 568 0.0 0.0   EBITDA   0.0 0.0 564 481 698 568 0.0 0.0   EBIT   0.0 0.0 2,269 481 698 606 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 2,052.1 305.5 529.9 446.8 0.0 0.0   Net earnings   0.0 0.0 2,052.1 305.5 529.9 446.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 2,052 306 530 447 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 20,600 20,600 20,600 20,800 0.0 0.0   Shareholders equity total   0.0 0.0 9,712 10,018 10,548 10,994 3,334 3,334   Interest-bearing liabilities   0.0 0.0 10,687 10,355 10,021 9,684 0.0 0.0   Balance sheet total (assets)   0.0 0.0 20,823 20,759 21,071 21,157 3,334 3,334   Net Debt   0.0 0.0 10,538 10,277 9,584 9,356 -3,334 -3,334     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 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   0.0 0.0 564 481 698 568 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -14.6% 45.0% -18.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 20,823 20,759 21,071 21,157 3,334 3,334   Balance sheet change%   0.0% 0.0% 0.0% -0.3% 1.5% 0.4% -84.2% 0.0%   Added value   0.0 0.0 2,269.0 481.0 697.7 605.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 20,600 0 0 200 -20,800 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 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% 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 (%)   0.0% 0.0% 402.6% 100.0% 100.0% 106.7% 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 %   0.0% 0.0% 10.9% 2.3% 3.3% 2.9% 0.0% 0.0%   ROI %   0.0% 0.0% 11.1% 2.4% 3.4% 3.0% 0.0% 0.0%   ROE %   0.0% 0.0% 21.1% 3.1% 5.2% 4.1% 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% 46.8% 48.4% 50.3% 52.1% 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, %   0.0% 0.0% 1,869.9% 2,136.5% 1,373.6% 1,647.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 110.0% 103.4% 95.0% 88.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.1% 1.7% 1.6% 1.7% 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 0.3 0.2 0.6 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.2 0.6 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 148.1 77.7 436.4 327.6 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 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   0.0 0.0 -539.6 -567.2 -374.9 -467.8 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  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 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0