Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frederiksgade 35 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.0% 0.0% 1.5% 1.3% 0.8% 0.6% 8.3% 8.3%   Credit score (0-100)   0 0 76 80 92 96 29 29   Credit rating   N/A N/A A A AA AA BB BB   Credit limit (kDKK)   0.0 0.0 25.1 234.8 940.2 1,128.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 27.7 787 1,182 1,463 0.0 0.0   EBITDA   0.0 0.0 27.7 787 1,182 1,463 0.0 0.0   EBIT   0.0 0.0 6,634 7,437 491 923 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 6,269.7 7,090.0 125.0 537.6 0.0 0.0   Net earnings   0.0 0.0 4,886.2 5,530.2 97.5 419.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 6,270 7,090 125 538 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 28,137 34,987 34,296 33,756 0.0 0.0   Shareholders equity total   0.0 0.0 4,926 10,356 10,454 10,623 10,183 10,183   Interest-bearing liabilities   0.0 0.0 21,878 21,030 20,202 19,796 0.0 0.0   Balance sheet total (assets)   0.0 0.0 28,548 34,987 34,389 34,539 10,183 10,183   Net Debt   0.0 0.0 21,878 21,030 20,109 19,013 -10,183 -10,183     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 27.7 787 1,182 1,463 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 2,740.4% 50.2% 23.8% -100.0% 0.0%   Employees   0 0 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)   0 0 28,548 34,987 34,389 34,539 10,183 10,183   Balance sheet change%   0.0% 0.0% 0.0% 22.6% -1.7% 0.4% -70.5% 0.0%   Added value   0.0 0.0 6,634.3 7,436.9 490.6 922.6 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 28,137 6,850 -691 -540 -33,756 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 0.0% 23,945.4% 945.0% 41.5% 63.1% 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 %   0.0% 0.0% 23.2% 23.4% 1.4% 2.7% 0.0% 0.0%   ROI %   0.0% 0.0% 22.7% 23.3% 1.4% 2.8% 0.0% 0.0%   ROE %   0.0% 0.0% 99.2% 72.4% 0.9% 4.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 17.3% 29.6% 30.4% 30.8% 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, %   0.0% 0.0% 78,965.3% 2,672.3% 1,701.7% 1,299.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 444.1% 203.1% 193.2% 186.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.3% 1.6% 1.8% 2.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.2 0.0 0.1 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.0 0.1 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 92.9 783.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 -1,372.8 -1,956.9 -962.4 -802.8 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 6,634 7,437 491 923 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 28 787 1,182 1,463 0 0   EBIT / employee   0 0 6,634 7,437 491 923 0 0   Net earnings / employee   0 0 4,886 5,530 97 419 0 0