Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRU EMILIE MARGRETHE JENSENS FOND V/ LOGE NR. 2 SCANDINAVIA 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  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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   3.2% 1.1% 0.8% 0.8% 2.8% 2.4% 7.2% 7.2%   Credit score (0-100)   57 85 92 91 59 63 34 34   Credit rating   BBB A AA AA BBB BBB BBB BBB   Credit limit (kDKK)   0.0 923.5 2,228.5 2,269.0 0.0 0.4 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   -1,687 0 0 0 0 0 0 0   Gross profit   424 202 621 706 287 505 0.0 0.0   EBITDA   424 203 621 706 279 505 0.0 0.0   EBIT   424 202 621 706 -6,321 -5,701 0.0 0.0   Pre-tax profit (PTP)   -1,687.2 206.4 552.4 590.8 -6,695.8 -5,700.7 0.0 0.0   Net earnings   -1,687.2 206.4 552.4 484.9 -6,739.8 -5,756.7 0.0 0.0   Pre-tax profit without non-rec. items   -1,687 173 540 591 -6,696 -5,701 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   28,789 28,788 28,788 28,785 61,000 55,300 0.0 0.0   Shareholders equity total   24,563 24,769 25,322 25,806 57,882 52,125 51,625 51,625   Interest-bearing liabilities   5,296 5,008 4,714 4,413 4,104 3,788 0.0 0.0   Balance sheet total (assets)   30,899 30,882 31,221 31,597 63,295 57,279 51,625 51,625   Net Debt   3,272 2,979 2,346 1,691 1,898 1,892 -51,625 -51,625     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   -1,687 0 0 0 0 0 0 0   Net sales growth   36.1% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   424 202 621 706 287 505 0.0 0.0   Gross profit growth   0.0% -52.3% 206.6% 13.7% -59.3% 75.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   30,899 30,882 31,221 31,597 63,295 57,279 51,625 51,625   Balance sheet change%   -6.0% -0.1% 1.1% 1.2% 100.3% -9.5% -9.9% 0.0%   Added value   424.5 202.5 620.9 706.0 -6,320.7 -5,701.0 0.0 0.0   Added value %   -25.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,931 -1 0 -3 32,215 -5,700 -55,300 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 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 %   -25.2% 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 (%)   100.0% 100.0% 100.0% 100.0% -2,199.7% -1,129.3% 0.0% 0.0%   Net Earnings %   100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -4.3% 1.0% 2.1% 2.3% -13.2% -9.3% 0.0% 0.0%   ROI %   -4.5% 1.0% 2.2% 2.4% -13.6% -9.5% 0.0% 0.0%   ROE %   -6.6% 0.8% 2.2% 1.9% -16.1% -10.5% 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 %   80.8% 81.6% 82.5% 81.7% 91.9% 91.5% 100.0% 100.0%   Relative indebtedness %   -375.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -255.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   770.8% 1,463.8% 377.9% 239.6% 679.3% 374.8% 0.0% 0.0%   Gearing %   21.6% 20.2% 18.6% 17.1% 7.1% 7.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 2.6% 2.6% 2.9% 10.0% 2.6% 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   2.5 2.4 2.5 1.7 1.7 1.4 0.0 0.0   Current Ratio   1.6 1.5 1.6 1.7 1.4 1.2 0.0 0.0   Cash and cash equivalent   2,023.7 2,029.6 2,367.7 2,721.5 2,206.5 1,896.1 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 %   -125.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -778.4 -912.7 -688.7 -501.4 -653.3 -1,109.4 0.0 0.0   Net working capital %   46.1% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0