Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FO EJENDOMME A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.6% 0.4% 0.4% 0.5% 2.7% 1.1% 7.1% 7.1%   Credit score (0-100)   97 100 100 99 59 85 34 34   Credit rating   AA AAA AAA AAA BBB A BBB BBB   Credit limit (kDKK)   24,187.6 30,772.9 22,851.9 25,771.8 0.3 9,853.1 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   9,971 10,726 13,139 13,673 0 0 0 0   Gross profit   5,713 6,515 9,274 4,968 4,393 5,147 0.0 0.0   EBITDA   3,306 4,188 6,895 2,135 1,295 2,327 0.0 0.0   EBIT   3,162 4,092 6,869 2,044 1,286 2,319 0.0 0.0   Pre-tax profit (PTP)   19,455.6 56,829.7 42,042.4 36,149.8 -40,384.9 17,750.6 0.0 0.0   Net earnings   17,243.1 52,271.9 39,999.0 33,875.5 -37,367.1 14,115.2 0.0 0.0   Pre-tax profit without non-rec. items   19,456 56,830 42,042 36,150 -40,385 17,751 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   198,898 249,899 255,563 265,793 254,864 267,826 0.0 0.0   Shareholders equity total   251,967 304,239 224,238 258,114 220,747 234,862 233,362 233,362   Interest-bearing liabilities   137,403 178,540 255,202 249,904 254,120 257,022 0.0 0.0   Balance sheet total (assets)   398,131 492,840 487,611 515,356 482,120 500,324 233,362 233,362   Net Debt   137,339 178,234 254,819 249,351 253,732 254,298 -233,362 -233,362     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   9,971 10,726 13,139 13,673 0 0 0 0   Net sales growth   -68.8% 7.6% 22.5% 4.1% -100.0% 0.0% 0.0% 0.0%   Gross profit   5,713 6,515 9,274 4,968 4,393 5,147 0.0 0.0   Gross profit growth   -64.0% 14.0% 42.4% -46.4% -11.6% 17.2% -100.0% 0.0%   Employees   5 5 5 5 6 4 0 0   Employee growth %   -16.7% 0.0% 0.0% 0.0% 20.0% -33.3% -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)   398,131 492,840 487,611 515,356 482,120 500,324 233,362 233,362   Balance sheet change%   -53.0% 23.8% -1.1% 5.7% -6.4% 3.8% -53.4% 0.0%   Added value   3,305.6 4,188.5 6,894.7 2,134.5 1,376.1 2,327.3 0.0 0.0   Added value %   33.2% 39.1% 52.5% 15.6% 0.0% 0.0% 0.0% 0.0%   Investments   -613,558 50,905 5,638 10,140 -10,937 12,953 -267,826 0   Net sales trend   -1.0 1.0 2.0 3.0 -1.0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   33.2% 39.1% 52.5% 15.6% 0.0% 0.0% 0.0% 0.0%   EBIT %   31.7% 38.2% 52.3% 15.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   55.3% 62.8% 74.1% 41.2% 29.3% 45.0% 0.0% 0.0%   Net Earnings %   172.9% 487.3% 304.4% 247.8% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   174.4% 488.2% 304.6% 248.4% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   195.1% 529.8% 320.0% 264.4% 0.0% 0.0% 0.0% 0.0%   ROA %   3.4% 13.0% 9.5% 8.0% -7.1% 4.7% 0.0% 0.0%   ROI %   3.6% 13.3% 9.7% 8.2% -7.2% 4.7% 0.0% 0.0%   ROE %   7.1% 18.8% 15.1% 14.0% -15.6% 6.2% 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 %   63.6% 62.1% 46.3% 50.4% 46.1% 47.2% 100.0% 100.0%   Relative indebtedness %   1,464.5% 1,734.5% 2,000.4% 1,879.3% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,463.8% 1,731.6% 1,997.5% 1,875.3% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   4,154.7% 4,255.3% 3,695.9% 11,681.9% 19,599.7% 10,926.7% 0.0% 0.0%   Gearing %   54.5% 58.7% 113.8% 96.8% 115.1% 109.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.8% 2.1% 1.7% 2.0% 2.0% 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   0.1 0.5 1.2 1.2 1.2 1.1 0.0 0.0   Current Ratio   0.1 0.5 1.2 1.2 1.1 1.1 0.0 0.0   Cash and cash equivalent   64.4 305.5 383.0 553.5 388.5 2,724.6 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)   14.8 47.8 8.7 8.7 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   829.4 112.7 112.2 77.1 0.0 0.0 0.0 0.0   Current assets / Net sales %   52.0% 161.2% 720.7% 644.7% 0.0% 0.0% 0.0% 0.0%   Net working capital   -34,508.9 -20,778.3 14,685.7 12,219.6 10,246.3 8,043.2 0.0 0.0   Net working capital %   -346.1% -193.7% 111.8% 89.4% 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   1,994 2,145 2,628 2,735 0 0 0 0   Added value / employee   661 838 1,379 427 229 582 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   661 838 1,379 427 216 582 0 0   EBIT / employee   632 818 1,374 409 214 580 0 0   Net earnings / employee   3,449 10,454 8,000 6,775 -6,228 3,529 0 0