Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FC Ejendomme 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% 0.3% 0.3%   Bankruptcy risk   1.9% 1.3% 0.9% 0.9% 0.7% 0.6% 8.0% 8.0%   Credit score (0-100)   71 82 88 89 94 96 31 31   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   0.1 70.2 549.0 1,311.2 1,820.1 2,090.5 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   542 579 887 2,717 4,220 4,907 0.0 0.0   EBITDA   377 487 663 1,722 2,684 2,743 0.0 0.0   EBIT   337 3,620 4,302 9,100 5,371 2,785 0.0 0.0   Pre-tax profit (PTP)   235.3 3,505.6 3,934.5 8,776.6 4,895.4 1,722.7 0.0 0.0   Net earnings   177.7 2,754.5 2,875.5 7,035.6 3,819.3 1,340.1 0.0 0.0   Pre-tax profit without non-rec. items   235 3,506 3,934 8,777 4,895 1,723 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   3,763 7,034 27,411 36,395 39,734 50,403 0.0 0.0   Shareholders equity total   220 2,974 5,850 12,885 16,705 18,045 17,995 17,995   Interest-bearing liabilities   3,444 3,097 19,523 19,068 17,404 29,664 0.0 0.0   Balance sheet total (assets)   3,952 7,104 27,881 36,586 40,224 53,809 17,995 17,995   Net Debt   3,318 3,082 19,338 19,068 17,400 26,696 -17,995 -17,995     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   542 579 887 2,717 4,220 4,907 0.0 0.0   Gross profit growth   85.5% 6.8% 53.3% 206.1% 55.3% 16.3% -100.0% 0.0%   Employees   0 1 1 3 4 5 0 0   Employee growth %   0.0% 0.0% 0.0% 200.0% 33.3% 25.0% -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)   3,952 7,104 27,881 36,586 40,224 53,809 17,995 17,995   Balance sheet change%   2.9% 79.8% 292.5% 31.2% 9.9% 33.8% -66.6% 0.0%   Added value   377.5 3,634.1 4,315.0 9,188.9 5,460.0 2,898.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 3,256 20,365 8,895 3,252 10,555 -50,403 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 (%)   62.1% 625.3% 484.8% 335.0% 127.3% 56.8% 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 %   8.7% 65.5% 24.6% 28.3% 14.0% 5.9% 0.0% 0.0%   ROI %   9.3% 68.3% 24.8% 28.6% 14.3% 6.1% 0.0% 0.0%   ROE %   135.8% 172.5% 65.2% 75.1% 25.8% 7.7% 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 %   5.6% 41.9% 21.0% 35.2% 41.5% 33.5% 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, %   878.9% 632.8% 2,917.0% 1,107.5% 648.4% 973.2% 0.0% 0.0%   Gearing %   1,567.3% 104.1% 333.7% 148.0% 104.2% 164.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.5% 3.3% 1.7% 2.6% 4.5% 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   0.2 0.1 0.2 0.1 0.2 0.6 0.0 0.0   Current Ratio   0.2 0.1 0.2 0.1 0.2 0.6 0.0 0.0   Cash and cash equivalent   126.4 15.4 184.7 0.0 4.2 2,968.2 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -963.7 -1,193.4 -1,454.9 -2,734.6 -2,086.8 -2,118.5 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   0 3,634 4,315 3,063 1,365 580 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 487 663 574 671 549 0 0   EBIT / employee   0 3,620 4,302 3,033 1,343 557 0 0   Net earnings / employee   0 2,754 2,876 2,345 955 268 0 0