Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FB EJENDOMME SKIVE 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.9% 1.5% 1.8% 2.0% 1.4% 1.5% 8.3% 8.3%   Credit score (0-100)   72 76 70 68 77 77 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   5.0 62.2 5.8 1.6 107.4 116.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 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   978 1,108 807 485 655 685 0.0 0.0   EBITDA   914 1,040 224 415 583 613 0.0 0.0   EBIT   646 771 24.0 215 383 413 0.0 0.0   Pre-tax profit (PTP)   -293.1 563.1 -165.3 -125.5 302.9 1,914.4 0.0 0.0   Net earnings   -288.3 380.8 -19.9 -141.3 192.1 1,448.9 0.0 0.0   Pre-tax profit without non-rec. items   -293 563 -165 -126 303 1,914 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   23,527 23,259 21,567 21,367 21,167 20,967 0.0 0.0   Shareholders equity total   14,177 14,558 14,538 14,397 14,589 23,038 10,438 10,438   Interest-bearing liabilities   10,543 10,121 9,694 9,261 8,822 0.0 0.0 0.0   Balance sheet total (assets)   25,027 25,162 24,340 23,755 23,635 23,622 10,438 10,438   Net Debt   9,100 8,254 7,103 6,900 6,380 -2,633 -10,438 -10,438     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 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   978 1,108 807 485 655 685 0.0 0.0   Gross profit growth   -8.1% 13.2% -27.2% -39.9% 35.2% 4.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   25,027 25,162 24,340 23,755 23,635 23,622 10,438 10,438   Balance sheet change%   -0.1% 0.5% -3.3% -2.4% -0.5% -0.1% -55.8% 0.0%   Added value   913.9 1,039.8 224.0 415.3 583.4 613.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -537 -537 -1,892 -400 -400 -400 -20,967 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  2019 2019/12 2020 2020/12 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 (%)   66.0% 69.6% 3.0% 44.4% 58.5% 60.3% 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 %   2.6% 3.1% 0.1% 1.0% 2.0% 8.6% 0.0% 0.0%   ROI %   2.6% 3.1% 0.1% 1.0% 2.0% 8.8% 0.0% 0.0%   ROE %   -2.0% 2.7% -0.1% -1.0% 1.3% 7.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   56.6% 57.9% 59.7% 60.6% 61.7% 97.5% 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, %   995.8% 793.9% 3,170.3% 1,661.5% 1,093.6% -429.5% 0.0% 0.0%   Gearing %   74.4% 69.5% 66.7% 64.3% 60.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.0% 2.0% 1.9% 3.9% 1.9% 2.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.1 2.1 5.1 4.4 3.7 4.5 0.0 0.0   Current Ratio   2.1 2.1 5.1 4.4 3.7 4.5 0.0 0.0   Cash and cash equivalent   1,443.1 1,867.0 2,590.9 2,360.8 2,441.5 2,633.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 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   769.0 991.3 730.5 509.8 383.8 568.5 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  2019 2019/12 2020 2020/12 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   914 1,040 224 415 583 613 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   914 1,040 224 415 583 613 0 0   EBIT / employee   646 771 24 215 383 413 0 0   Net earnings / employee   -288 381 -20 -141 192 1,449 0 0