Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRIISESMINDE 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   11.7% 9.0% 10.6% 9.4% 9.5% 12.1% 19.7% 19.7%   Credit score (0-100)   22 27 22 25 25 20 6 6   Credit rating   BB BB BB BB BB BB B B   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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   105 116 134 145 154 237 0.0 0.0   EBITDA   105 116 134 145 154 237 0.0 0.0   EBIT   71.6 72.8 85.6 95.8 104 182 0.0 0.0   Pre-tax profit (PTP)   68.6 69.3 81.9 94.1 103.1 177.3 0.0 0.0   Net earnings   53.5 53.8 63.9 73.3 80.4 137.3 0.0 0.0   Pre-tax profit without non-rec. items   68.6 69.3 81.9 94.1 103 177 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   187 251 202 154 149 93.3 0.0 0.0   Shareholders equity total   116 105 118 132 137 194 9.3 9.3   Interest-bearing liabilities   204 296 217 204 38.8 57.3 0.0 0.0   Balance sheet total (assets)   355 455 432 402 264 335 9.3 9.3   Net Debt   189 278 202 189 23.8 42.3 -9.3 -9.3     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   105 116 134 145 154 237 0.0 0.0   Gross profit growth   -36.7% 10.1% 16.2% 7.6% 6.5% 54.1% -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)   355 455 432 402 264 335 9 9   Balance sheet change%   -13.3% 28.3% -5.2% -6.9% -34.4% 26.9% -97.2% 0.0%   Added value   105.1 115.7 134.4 144.6 152.4 237.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -67 21 -98 -98 -55 -111 -93 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   68.1% 62.9% 63.7% 66.2% 67.3% 76.7% 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 %   18.7% 18.0% 19.3% 23.0% 31.1% 60.9% 0.0% 0.0%   ROI %   20.4% 19.5% 22.3% 27.5% 39.0% 83.1% 0.0% 0.0%   ROE %   37.7% 48.8% 57.3% 58.6% 59.8% 82.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   32.6% 22.9% 27.4% 32.8% 52.0% 58.1% 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, %   180.1% 240.3% 150.3% 130.6% 15.4% 17.8% 0.0% 0.0%   Gearing %   176.4% 282.9% 183.3% 154.8% 28.3% 29.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.4% 1.4% 0.8% 0.4% 9.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.5 0.4 0.5 0.6 0.1 1.0 0.0 0.0   Current Ratio   0.5 0.4 0.5 0.6 0.1 1.0 0.0 0.0   Cash and cash equivalent   15.0 17.6 15.0 15.1 15.0 15.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -69.2 -170.9 -139.1 -110.3 -103.0 3.4 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   105 116 134 145 152 237 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   105 116 134 145 154 237 0 0   EBIT / employee   72 73 86 96 104 182 0 0   Net earnings / employee   54 54 64 73 80 137 0 0