Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANS ERIK FRANDSEN 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% 0.7% 0.8% 0.9% 0.9% 0.9% 8.1% 8.1%   Credit score (0-100)   75 96 91 87 89 86 30 30   Credit rating   A AA AA A A A BB BB   Credit limit (kDKK)   13.6 1,081.4 888.7 875.5 957.5 1,039.5 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   -4.7 -4.7 -4.7 -8.8 -5.6 -6.0 0.0 0.0   EBITDA   -4.7 -4.7 -4.7 -8.8 -5.6 -6.0 0.0 0.0   EBIT   -4.7 -4.7 -4.7 -8.8 -5.6 -6.0 0.0 0.0   Pre-tax profit (PTP)   1,598.6 2,635.9 1,880.4 3,090.2 1,000.5 3,020.7 0.0 0.0   Net earnings   1,625.8 2,424.7 1,781.3 2,806.4 1,219.3 2,831.8 0.0 0.0   Pre-tax profit without non-rec. items   1,599 2,636 1,880 3,090 1,000 3,021 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   10,225 11,542 10,713 13,119 13,194 15,408 11,566 11,566   Interest-bearing liabilities   0.0 4.1 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,133 11,591 10,717 13,123 13,198 15,412 11,566 11,566   Net Debt   -3,809 -4,590 -5,237 -7,504 -6,837 -7,734 -11,566 -11,566     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   -4.7 -4.7 -4.7 -8.8 -5.6 -6.0 0.0 0.0   Gross profit growth   -4.1% 0.0% 0.0% -85.4% 36.1% -6.7% 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)   10,133 11,591 10,717 13,123 13,198 15,412 11,566 11,566   Balance sheet change%   4.4% 14.4% -7.5% 22.4% 0.6% 16.8% -25.0% 0.0%   Added value   -4.7 -4.7 -4.7 -8.8 -5.6 -6.0 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 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   20.5% 24.5% 17.1% 26.4% 19.7% 21.3% 0.0% 0.0%   ROI %   20.4% 24.5% 17.1% 26.4% 19.7% 21.3% 0.0% 0.0%   ROE %   16.3% 22.3% 16.0% 23.6% 9.3% 19.8% 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 %   99.1% 99.6% 100.0% 100.0% 100.0% 100.0% 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, %   80,716.9% 97,257.4% 110,967.2% 85,755.9% 122,193.2% 129,569.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1,258.9% 1,290.1% 0.0% 0.0% 0.0% 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   -87.6 190.3 1,894.6 2,640.0 2,534.9 3,047.9 0.0 0.0   Current Ratio   -87.6 190.3 1,894.6 2,640.0 2,534.9 3,047.9 0.0 0.0   Cash and cash equivalent   3,809.0 4,593.7 5,236.5 7,504.5 6,836.7 7,734.0 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   4,504.6 4,880.3 3,586.8 3,391.0 4,162.7 5,635.4 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   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