Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREDERIKSEN 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.7% 2.6% 2.5% 2.3% 8.7% 7.0% 15.7% 15.7%   Credit score (0-100)   62 63 64 64 27 34 11 12   Credit rating   BBB BBB BBB BBB BB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   216 216 216 216 53 0 0 0   Gross profit   147 150 148 150 -30.6 40.2 0.0 0.0   EBITDA   147 150 148 150 -30.6 40.2 0.0 0.0   EBIT   94.3 92.9 90.6 92.2 -88.0 -17.2 0.0 0.0   Pre-tax profit (PTP)   60.7 69.0 55.8 55.4 -104.8 -41.3 0.0 0.0   Net earnings   60.7 53.8 43.5 41.5 -104.8 -41.3 0.0 0.0   Pre-tax profit without non-rec. items   60.7 69.0 55.8 55.4 -105 -41.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   1,480 1,422 1,365 1,307 1,250 1,193 0.0 0.0   Shareholders equity total   526 579 623 665 560 518 393 393   Interest-bearing liabilities   761 698 184 684 600 542 0.0 0.0   Balance sheet total (assets)   1,541 1,622 1,630 1,500 1,507 1,471 393 393   Net Debt   761 698 184 684 600 520 -393 -393     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   216 216 216 216 53 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% -75.3% -100.0% 0.0% 0.0%   Gross profit   147 150 148 150 -30.6 40.2 0.0 0.0   Gross profit growth   0.0% 2.2% -1.5% 1.1% 0.0% 0.0% -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)   1,541 1,622 1,630 1,500 1,507 1,471 393 393   Balance sheet change%   0.0% 5.2% 0.5% -8.0% 0.5% -2.4% -73.3% 0.0%   Added value   147.0 150.3 148.0 149.6 -30.6 40.2 0.0 0.0   Added value %   68.1% 69.6% 68.5% 69.3% -57.4% 0.0% 0.0% 0.0%   Investments   1,427 -115 -115 -115 -115 -115 -1,193 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   68.1% 69.6% 68.5% 69.3% -57.4% 0.0% 0.0% 0.0%   EBIT %   43.6% 43.0% 41.9% 42.7% -165.1% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   64.1% 61.8% 61.2% 61.6% 287.6% -42.8% 0.0% 0.0%   Net Earnings %   28.1% 24.9% 20.2% 19.2% -196.6% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   52.5% 51.5% 46.7% 45.8% -88.9% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   28.1% 31.9% 25.8% 25.7% -196.6% 0.0% 0.0% 0.0%   ROA %   6.1% 5.9% 5.6% 5.9% -5.9% -1.2% 0.0% 0.0%   ROI %   7.3% 7.2% 7.0% 6.9% -7.0% -1.5% 0.0% 0.0%   ROE %   11.5% 9.7% 7.2% 6.4% -17.1% -7.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   34.1% 35.7% 38.2% 44.3% 37.1% 35.2% 100.0% 100.0%   Relative indebtedness %   470.2% 482.4% 466.3% 386.6% 1,776.1% 0.0% 0.0% 0.0%   Relative net indebtedness %   470.2% 482.4% 466.3% 386.6% 1,776.1% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   517.6% 464.8% 124.5% 457.2% -1,961.2% 1,294.4% 0.0% 0.0%   Gearing %   144.8% 120.5% 29.6% 102.9% 107.3% 104.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.8% 3.3% 7.9% 8.5% 2.6% 4.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.2 0.5 0.6 0.6 0.5 0.5 0.0 0.0   Current Ratio   0.2 0.5 0.6 0.6 0.5 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 21.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 1,024.4 0.0 0.0 0.0   Current assets / Net sales %   28.6% 92.3% 122.9% 89.0% 481.7% 0.0% 0.0% 0.0%   Net working capital   -255.4 -209.2 -168.5 -132.4 -240.5 -276.4 0.0 0.0   Net working capital %   -118.2% -96.8% -78.0% -61.3% -451.1% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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