Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FISKER+ EJENDOMME ApS 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.9% 0.8% 0.9% 0.6% 1.6% 3.8% 9.2% 9.2%   Credit score (0-100)   91 91 90 96 74 50 27 27   Credit rating   A A A AA A BBB BB BB   Credit limit (kDKK)   150.7 179.2 155.3 335.0 5.8 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   453 533 534 505 519 523 523 523   Gross profit   336 394 394 1,095 171 -211 0.0 0.0   EBITDA   313 366 394 355 371 329 0.0 0.0   EBIT   336 394 394 1,095 171 -211 0.0 0.0   Pre-tax profit (PTP)   256.1 316.0 720.7 1,376.9 148.9 -385.5 0.0 0.0   Net earnings   209.4 260.2 558.6 1,094.3 126.1 -289.5 0.0 0.0   Pre-tax profit without non-rec. items   256 316 721 1,377 149 -385 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   7,312 8,800 9,200 9,940 9,740 9,200 0.0 0.0   Shareholders equity total   1,724 1,984 1,743 2,837 2,313 2,024 1,944 1,944   Interest-bearing liabilities   5,338 6,479 6,986 6,879 6,841 6,780 0.0 0.0   Balance sheet total (assets)   7,524 8,950 9,267 10,440 9,766 9,257 1,944 1,944   Net Debt   5,126 6,329 6,919 6,386 6,823 6,747 -1,944 -1,944     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   453 533 534 505 519 523 523 523   Net sales growth   1.9% 17.7% 0.2% -5.5% 2.8% 0.9% 0.0% 0.0%   Gross profit   336 394 394 1,095 171 -211 0.0 0.0   Gross profit growth   -68.2% 17.4% -0.0% 177.7% -84.4% 0.0% 0.0% 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)   7,524 8,950 9,267 10,440 9,766 9,257 1,944 1,944   Balance sheet change%   2.8% 19.0% 3.5% 12.7% -6.5% -5.2% -79.0% 0.0%   Added value   335.9 394.4 394.2 1,094.8 170.9 -210.7 0.0 0.0   Added value %   74.2% 74.0% 73.8% 217.0% 33.0% -40.3% 0.0% 0.0%   Investments   23 1,488 400 740 -200 -540 -9,200 0   Net sales trend   2.0 3.0 4.0 -1.0 1.0 2.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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 %   69.1% 68.6% 73.8% 70.3% 71.5% 62.9% 0.0% 0.0%   EBIT %   74.2% 74.0% 73.8% 217.0% 33.0% -40.3% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   46.3% 48.8% 104.6% 216.9% 24.3% -55.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   41.1% 43.4% 104.6% 70.2% 62.9% 47.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   56.6% 59.3% 135.0% 272.9% 28.7% -73.6% 0.0% 0.0%   ROA %   4.5% 4.8% 8.7% 14.5% 2.0% -2.2% 0.0% 0.0%   ROI %   4.7% 4.9% 9.0% 14.9% 2.0% -2.3% 0.0% 0.0%   ROE %   12.9% 14.0% 30.0% 47.8% 4.9% -13.3% 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 %   22.9% 22.2% 18.8% 27.2% 23.7% 21.9% 100.0% 100.0%   Relative indebtedness %   1,227.7% 1,263.7% 1,349.5% 1,416.3% 1,360.1% 1,331.0% 0.0% 0.0%   Relative net indebtedness %   1,180.9% 1,235.5% 1,336.9% 1,318.7% 1,356.7% 1,324.8% -371.4% -371.4%   Net int. bear. debt to EBITDA, %   1,639.5% 1,731.5% 1,755.2% 1,799.9% 1,839.8% 2,048.9% 0.0% 0.0%   Gearing %   309.6% 326.5% 400.9% 242.5% 295.8% 335.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.3% 1.1% 0.8% 0.8% 2.6% 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   0.8 0.4 0.3 1.3 0.1 0.2 0.0 0.0   Current Ratio   0.8 0.4 0.3 1.3 0.1 0.2 0.0 0.0   Cash and cash equivalent   211.9 150.2 67.3 492.4 17.7 32.2 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 %   46.8% 28.2% 12.6% 99.0% 4.9% 10.9% 371.4% 371.4%   Net working capital   -114.9 -298.3 -262.0 -362.7 -355.1 -322.4 0.0 0.0   Net working capital %   -25.4% -56.0% -49.1% -71.9% -68.5% -61.6% 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 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