Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fyns Ejendomsservice 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   4.7% 3.5% 5.6% 3.0% 2.7% 2.5% 11.1% 10.8%   Credit score (0-100)   47 54 41 56 59 62 22 23   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   2,295 2,448 1,264 1,045 1,392 1,630 0.0 0.0   EBITDA   -129 152 -15.0 217 269 283 0.0 0.0   EBIT   -180 96.5 -70.3 168 224 238 0.0 0.0   Pre-tax profit (PTP)   -182.0 94.9 -74.1 165.8 222.0 238.3 0.0 0.0   Net earnings   -211.9 73.1 -58.3 129.1 172.9 185.8 0.0 0.0   Pre-tax profit without non-rec. items   -182 94.9 -74.1 166 222 238 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   25.0 14.7 4.3 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   406 479 421 550 559 669 419 419   Interest-bearing liabilities   0.0 0.0 0.4 0.0 0.0 0.5 0.0 0.0   Balance sheet total (assets)   748 808 919 853 906 1,073 419 419   Net Debt   -180 -280 -674 -529 -536 -503 -374 -374     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   2,295 2,448 1,264 1,045 1,392 1,630 0.0 0.0   Gross profit growth   0.0% 6.7% -48.4% -17.3% 33.2% 17.1% -100.0% 0.0%   Employees   7 5 3 2 3 3 0 0   Employee growth %   0.0% -28.6% -40.0% -33.3% 50.0% 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)   748 808 919 853 906 1,073 419 419   Balance sheet change%   0.0% 8.1% 13.7% -7.1% 6.2% 18.4% -60.9% 0.0%   Added value   -128.9 151.9 -15.0 217.0 273.0 283.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   244 -111 -111 -99 -90 -90 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   -7.8% 3.9% -5.6% 16.0% 16.1% 14.6% 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 %   -24.1% 12.4% -8.1% 18.9% 25.4% 24.1% 0.0% 0.0%   ROI %   -41.3% 20.0% -14.3% 32.4% 38.6% 37.9% 0.0% 0.0%   ROE %   -52.2% 16.5% -13.0% 26.6% 31.2% 30.3% 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 %   54.3% 59.3% 45.8% 64.5% 61.6% 62.4% 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, %   139.7% -184.1% 4,500.3% -243.8% -199.6% -177.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.1% 0.0% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1,993.2% 986.9% 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   1.5 2.0 1.6 2.6 2.5 2.4 0.0 0.0   Current Ratio   1.5 2.0 1.6 2.6 2.5 2.6 0.0 0.0   Cash and cash equivalent   180.2 279.7 674.2 529.1 536.3 503.5 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   141.1 288.5 269.8 444.8 488.4 634.3 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   -18 30 -5 109 91 94 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -18 30 -5 109 90 94 0 0   EBIT / employee   -26 19 -23 84 75 79 0 0   Net earnings / employee   -30 15 -19 65 58 62 0 0