Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frk. Nielsens Rengøring 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% 9.5% 9.5%   Bankruptcy risk   7.0% 5.3% 4.7% 4.1% 7.3% 7.1% 16.5% 16.3%   Credit score (0-100)   36 43 45 47 33 33 11 11   Credit rating   BBB BBB BBB BBB BBB 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)  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   2,596 3,877 3,312 3,820 3,492 3,474 0.0 0.0   EBITDA   273 555 470 637 80.1 157 0.0 0.0   EBIT   253 537 453 602 44.8 122 0.0 0.0   Pre-tax profit (PTP)   253.0 537.5 449.6 597.7 34.2 116.2 0.0 0.0   Net earnings   188.3 412.6 339.2 459.4 21.5 87.2 0.0 0.0   Pre-tax profit without non-rec. items   253 537 450 598 34.2 116 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   0.0 151 69.2 180 144 109 0.0 0.0   Shareholders equity total   238 463 389 509 71.5 137 0.0 0.0   Interest-bearing liabilities   33.7 0.1 0.1 0.1 146 154 0.0 0.0   Balance sheet total (assets)   948 1,672 1,826 1,739 1,182 1,223 0.0 0.0   Net Debt   -363 -392 -957 -725 -287 -180 0.0 0.0     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   2,596 3,877 3,312 3,820 3,492 3,474 0.0 0.0   Gross profit growth   128.5% 49.3% -14.6% 15.3% -8.6% -0.5% -100.0% 0.0%   Employees   6 10 8 10 12 10 0 0   Employee growth %   100.0% 66.7% -20.0% 25.0% 20.0% -16.7% -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)   948 1,672 1,826 1,739 1,182 1,223 0 0   Balance sheet change%   93.8% 76.4% 9.2% -4.8% -32.1% 3.5% -100.0% 0.0%   Added value   273.0 554.7 470.3 637.0 80.1 157.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -40 134 -100 75 -71 -71 -109 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   9.7% 13.9% 13.7% 15.8% 1.3% 3.5% 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 %   35.2% 41.0% 26.0% 33.9% 3.3% 10.1% 0.0% 0.0%   ROI %   117.9% 146.3% 106.9% 134.5% 13.1% 47.2% 0.0% 0.0%   ROE %   95.2% 117.7% 79.6% 102.2% 7.4% 83.6% 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 %   25.1% 27.7% 21.3% 29.3% 6.0% 11.2% 0.0% 0.0%   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, %   -132.8% -70.7% -203.4% -113.8% -358.5% -114.7% 0.0% 0.0%   Gearing %   14.1% 0.0% 0.0% 0.0% 204.0% 112.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 7,128.8% 8,730.0% 18.6% 3.9% 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   1.3 1.2 1.2 1.2 0.9 1.0 0.0 0.0   Current Ratio   1.3 1.3 1.2 1.3 0.9 1.0 0.0 0.0   Cash and cash equivalent   396.3 392.5 956.6 725.1 433.0 334.9 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   238.3 311.2 320.1 311.7 -89.2 15.8 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   46 55 59 64 7 16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   46 55 59 64 7 16 0 0   EBIT / employee   42 54 57 60 4 12 0 0   Net earnings / employee   31 41 42 46 2 9 0 0